0 XP   0   0   0

Sahacogen (Chonburi) Public Company Limited










Financial Health of Sahacogen




Comparing to competitors in the Utilities-Regulated Electric industry




  Industry Rankings  


Sahacogen (Chonburi) Public Company Limited
Buy, Hold or Sell?

Should you buy, hold or sell Sahacogen?

I guess you are interested in Sahacogen (Chonburi) 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 Sahacogen

Let's start. I'm going to help you getting a better view of Sahacogen (Chonburi) 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 Sahacogen (Chonburi) 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 Sahacogen (Chonburi) 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 Sahacogen (Chonburi) Public Company Limited. The closing price on 2022-12-02 was ฿4.88 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.
Sahacogen (Chonburi) 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 unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Sahacogen (Chonburi) Public Company Limited.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Sahacogen to the Utilities-Regulated Electric industry mean.
  • A Net Profit Margin of -2.7% means that ฿-0.03 for each ฿1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is -2.7%. The company is making a loss. -1
  • The TTM is -1.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-2.7%TTM-1.6%-1.1%
TTM-1.6%YOY4.4%-6.1%
TTM-1.6%5Y3.0%-4.6%
5Y3.0%10Y4.2%-1.2%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.7%9.6%-12.3%
TTM-1.6%7.8%-9.4%
YOY4.4%8.2%-3.8%
5Y3.0%7.0%-4.0%
10Y4.2%7.2%-3.0%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Sahacogen to the Utilities-Regulated Electric industry mean.
  • -0.4% Return on Assets means that Sahacogen generated ฿0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.2%-0.2%
TTM-0.2%YOY0.7%-0.9%
TTM-0.2%5Y0.5%-0.7%
5Y0.5%10Y0.7%-0.2%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.4%0.8%-1.2%
TTM-0.2%0.7%-0.9%
YOY0.7%0.8%-0.1%
5Y0.5%0.8%-0.3%
10Y0.7%0.7%0.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Sahacogen to the Utilities-Regulated Electric industry mean.
  • -0.9% Return on Equity means Sahacogen generated ฿-0.01 for each ฿1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is -0.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.9%TTM-0.4%-0.5%
TTM-0.4%YOY1.6%-2.0%
TTM-0.4%5Y1.2%-1.6%
5Y1.2%10Y1.9%-0.6%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.9%2.2%-3.1%
TTM-0.4%2.2%-2.6%
YOY1.6%2.3%-0.7%
5Y1.2%2.2%-1.0%
10Y1.9%2.1%-0.2%

1.2. Operating Efficiency of Sahacogen (Chonburi) Public Company Limited.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Sahacogen is operating .

  • Measures how much profit Sahacogen 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 Sahacogen to the Utilities-Regulated Electric industry mean.
  • An Operating Margin of -1.9% means the company generated ฿-0.02  for each ฿1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is -1.9%. The company is operating very inefficient. -2
  • The TTM is -2.8%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-1.9%TTM-2.8%+0.9%
TTM-2.8%YOY7.6%-10.4%
TTM-2.8%5Y8.8%-11.6%
5Y8.8%10Y5.4%+3.4%
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.9%16.1%-18.0%
TTM-2.8%14.6%-17.4%
YOY7.6%14.2%-6.6%
5Y8.8%12.7%-3.9%
10Y5.4%11.7%-6.3%
1.2.2. Operating Ratio

Measures how efficient Sahacogen is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities-Regulated Electric industry mean).
  • An Operation Ratio of 2.01 means that the operating costs are ฿2.01 for each ฿1 in net sales.

Let's take a look of the Operating Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is 2.011. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.018. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.011TTM2.018-0.007
TTM2.018YOY1.819+0.199
TTM2.0185Y1.832+0.186
5Y1.83210Y1.371+0.461
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0111.087+0.924
TTM2.0181.111+0.907
YOY1.8191.070+0.749
5Y1.8321.006+0.826
10Y1.3710.998+0.373

1.3. Liquidity of Sahacogen (Chonburi) Public Company Limited.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities-Regulated Electric industry mean).
  • A Current Ratio of 0.67 means the company has ฿0.67 in assets for each ฿1 in short-term debts.

Let's take a look of the Current Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is 0.673. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.687. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.673TTM0.687-0.015
TTM0.687YOY0.431+0.256
TTM0.6875Y0.555+0.132
5Y0.55510Y0.346+0.209
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6730.888-0.215
TTM0.6870.909-0.222
YOY0.4310.937-0.506
5Y0.5550.913-0.358
10Y0.3460.828-0.482
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Sahacogen to the Utilities-Regulated Electric industry mean.
  • A Quick Ratio of 0.23 means the company can pay off ฿0.23 for each ฿1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is 0.229. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.253. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.229TTM0.253-0.024
TTM0.253YOY0.257-0.004
TTM0.2535Y0.309-0.056
5Y0.30910Y0.378-0.069
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2290.441-0.212
TTM0.2530.474-0.221
YOY0.2570.545-0.288
5Y0.3090.494-0.185
10Y0.3780.485-0.107

1.4. Solvency of Sahacogen (Chonburi) Public Company Limited.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Sahacogen to Utilities-Regulated Electric industry mean.
  • A Debt to Asset Ratio of 0.51 means that Sahacogen assets are financed with 51.2% credit (debt) and the remaining percentage (100% - 51.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is 0.512. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.510. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.512TTM0.510+0.002
TTM0.510YOY0.575-0.066
TTM0.5105Y0.587-0.078
5Y0.58710Y0.605-0.018
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5120.649-0.137
TTM0.5100.649-0.139
YOY0.5750.639-0.064
5Y0.5870.656-0.069
10Y0.6050.654-0.049
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Sahacogen to the Utilities-Regulated Electric industry mean.
  • A Debt to Equity ratio of 107.0% means that company has ฿1.07 debt for each ฿1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is 1.070. The company is able to pay all its debts with equity. +1
  • The TTM is 1.075. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.070TTM1.075-0.005
TTM1.075YOY1.396-0.321
TTM1.0755Y1.488-0.413
5Y1.48810Y1.590-0.102
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0701.865-0.795
TTM1.0751.903-0.828
YOY1.3961.915-0.519
5Y1.4882.092-0.604
10Y1.5902.047-0.457

2. Market Valuation of Sahacogen (Chonburi) 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 Sahacogen generates.

  • Above 15 is considered overpriced but always compare Sahacogen to the Utilities-Regulated Electric industry mean.
  • A PE ratio of -165.63 means the investor is paying ฿-165.63 for every ฿1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The EOD is -161.653. Company is losing money. -2
  • The MRQ is -165.628. Company is losing money. -2
  • The TTM is -103.861. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-161.653MRQ-165.628+3.975
MRQ-165.628TTM-103.861-61.767
TTM-103.861YOY110.113-213.974
TTM-103.8615Y101.959-205.820
5Y101.95910Y102.393-0.434
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
EOD-161.65327.215-188.868
MRQ-165.62830.585-196.213
TTM-103.86125.674-129.535
YOY110.11329.084+81.029
5Y101.95929.099+72.860
10Y102.39323.286+79.107
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Sahacogen.

  • 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 Sahacogen (Chonburi) Public Company Limited:

  • The MRQ is -295.011. Very Bad. -2
  • The TTM is 52.628. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-295.011TTM52.628-347.639
TTM52.628YOY-34.555+87.183
TTM52.6285Y-15,697.639+15,750.267
5Y-15,697.63910Y-8,040.050-7,657.589
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
MRQ-295.0110.057-295.068
TTM52.6280.073+52.555
YOY-34.5550.061-34.616
5Y-15,697.6390.098-15,697.737
10Y-8,040.0500.063-8,040.113

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

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

  • At or below 1 is considered healthy (always compare to Utilities-Regulated Electric industry mean).
  • A PB ratio of 1.51 means the investor is paying ฿1.51 for each ฿1 in book value.

Let's take a look of the Price to Book Ratio trends of Sahacogen (Chonburi) Public Company Limited:

  • The EOD is 1.478. Good. +1
  • The MRQ is 1.514. Good. +1
  • The TTM is 2.174. Good. +1
Trends
Current periodCompared to+/- 
EOD1.478MRQ1.514-0.036
MRQ1.514TTM2.174-0.660
TTM2.174YOY1.585+0.589
TTM2.1745Y1.900+0.274
5Y1.90010Y2.221-0.321
Compared to industry (Utilities-Regulated Electric)
PeriodCompanyIndustry (mean)+/- 
EOD1.4781.089+0.389
MRQ1.5141.252+0.262
TTM2.1741.151+1.023
YOY1.5851.112+0.473
5Y1.9000.949+0.951
10Y2.2210.780+1.441
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Sahacogen (Chonburi) 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---0.0810.227-136%0.029-379%0.058-239%0.036-326%
Book Value Growth--0.9700.9730%0.9720%0.9720%0.9720%
Book Value Per Share--3.3022.712+22%2.371+39%2.388+38%2.234+48%
Book Value Per Share Growth---0.0250.015-267%0.012-300%0.009-387%0.007-440%
Current Ratio--0.6730.687-2%0.431+56%0.555+21%0.346+94%
Debt To Asset Ratio--0.5120.510+0%0.575-11%0.587-13%0.605-15%
Debt To Equity Ratio--1.0701.0750%1.396-23%1.488-28%1.590-33%
Dividend Per Share--0.0610.053+14%0.050+22%0.069-12%0.087-30%
Dividend Per Share Growth----0.0800%0.000-100%0.028-100%0.141-100%
Eps---0.030-0.012-60%0.037-181%0.027-211%0.039-178%
Eps Growth--0.561-0.623+211%-0.095+117%-0.320+157%-0.141+125%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Net Profit Margin---0.027-0.016-40%0.044-162%0.030-192%0.042-165%
Operating Margin---0.019-0.028+44%0.076-125%0.088-122%0.054-136%
Operating Ratio--2.0112.0180%1.819+11%1.832+10%1.371+47%
Pb Ratio1.478-2%1.5142.174-30%1.585-4%1.900-20%2.221-32%
Pe Ratio-161.653+2%-165.628-103.861-37%110.113-250%101.959-262%102.393-262%
Peg Ratio---295.01152.628-661%-34.555-88%-15697.639+5221%-8040.050+2625%
Price Per Share4.880-2%5.0005.338-6%3.760+33%4.441+13%4.861+3%
Price To Total Gains Ratio-245.138+2%-251.165-53.636-79%61.138-511%60.756-513%67.814-470%
Profit Growth---95.503-49.193-48%96.847-199%67.233-242%81.470-217%
Quick Ratio--0.2290.253-9%0.257-11%0.309-26%0.378-39%
Return On Assets---0.004-0.002-44%0.007-167%0.005-199%0.007-166%
Return On Equity---0.009-0.004-57%0.016-158%0.012-175%0.019-150%
Revenue Growth--0.9710.9730%0.9710%0.9710%0.9710%
Total Gains Per Share---0.0200.280-107%0.079-125%0.128-116%0.123-116%
Total Gains Per Share Growth---88.102-21.781-75%-0.401-100%-4.709-95%-2.862-97%
Usd Book Value--110666188.800105233739.451+5%79475693.263+39%82912042.416+33%76296105.960+45%
Usd Book Value Change Per Share---0.0020.007-136%0.001-379%0.002-239%0.001-326%
Usd Book Value Per Share--0.0950.078+22%0.068+39%0.069+38%0.064+48%
Usd Dividend Per Share--0.0020.002+14%0.001+22%0.002-12%0.003-30%
Usd Eps---0.0010.000-60%0.001-181%0.001-211%0.001-178%
Usd Price Per Share0.141-2%0.1440.154-6%0.108+33%0.128+13%0.140+3%
Usd Profit---1011744.000-624013.366-38%1249763.400-181%865557.192-217%1281082.296-179%
Usd Revenue--36958003.20034611795.965+7%28387792.901+30%30793610.670+20%30704048.103+20%
Usd Total Gains Per Share---0.0010.008-107%0.002-125%0.004-116%0.004-116%
 EOD+3 -2MRQTTM+14 -20YOY+14 -215Y+11 -2410Y+12 -24

3.2. Fundamental Score

Let's check the fundamental score of Sahacogen (Chonburi) Public Company Limited based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-161.653
Price to Book Ratio (EOD)Between0-11.478
Net Profit Margin (MRQ)Greater than0-0.027
Operating Margin (MRQ)Greater than0-0.019
Quick Ratio (MRQ)Greater than10.229
Current Ratio (MRQ)Greater than10.673
Debt to Asset Ratio (MRQ)Less than10.512
Debt to Equity Ratio (MRQ)Less than11.070
Return on Equity (MRQ)Greater than0.15-0.009
Return on Assets (MRQ)Greater than0.05-0.004
Total1/10 (10.0%)

3.3. Technical Score

Let's check the technical score of Sahacogen (Chonburi) Public Company Limited based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.531
Ma 20Greater thanMa 504.842
Ma 50Greater thanMa 1004.884
Ma 100Greater thanMa 2004.928
OpenGreater thanClose4.820
Total1/5 (20.0%)



Reversals in quarterly reports

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

 2021-06-302021-09-302021-12-312022-03-312022-06-30
Other Stockholders Equity  -28,3993,154-25,2463,342-21,90412,284-9,62011,5351,915



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in THB. All numbers in thousands.

Summary
Total Assets7,871,562
Total Liabilities4,028,986
Total Stockholder Equity3,764,590
 As reported
Total Liabilities 4,028,986
Total Stockholder Equity+ 3,764,590
Total Assets = 7,871,562

Assets

Total Assets7,871,562
Total Current Assets2,055,556
Long-term Assets2,055,556
Total Current Assets
Cash And Cash Equivalents 986,559
Short-term Investments 278
Net Receivables 700,671
Inventory 278,169
Other Current Assets 83,628
Total Current Assets  (as reported)2,055,556
Total Current Assets  (calculated)2,049,305
+/- 6,251
Long-term Assets
Property Plant Equipment 5,484,489
Long Term Investments 125,194
Other Assets 68,353
Long-term Assets  (as reported)5,816,006
Long-term Assets  (calculated)5,678,036
+/- 137,970

Liabilities & Shareholders' Equity

Total Current Liabilities3,056,370
Long-term Liabilities972,616
Total Stockholder Equity3,764,590
Total Current Liabilities
Short Long Term Debt 2,536,828
Accounts payable 381,559
Other Current Liabilities 94,713
Total Current Liabilities  (as reported)3,056,370
Total Current Liabilities  (calculated)3,013,100
+/- 43,270
Long-term Liabilities
Long term Debt 853,716
Capital Lease Obligations Min Short Term Debt113,389
Other Liabilities 39,180
Long-term Liabilities  (as reported)972,616
Long-term Liabilities  (calculated)1,006,285
+/- 33,669
Total Stockholder Equity
Common Stock1,163,696
Retained Earnings 1,340,654
Other Stockholders Equity 1,915
Total Stockholder Equity (as reported)3,764,590
Total Stockholder Equity (calculated)2,506,265
+/- 1,258,325
Other
Capital Stock1,163,696
Common Stock Shares Outstanding 1,163,696
Net Debt 2,403,985
Net Invested Capital 7,155,134
Net Tangible Assets 3,626,620
Net Working Capital -1,000,814



Balance Sheet

Currency in THB. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-31
> Total Assets 
4,467,254
4,236,056
4,261,268
4,450,863
4,662,482
4,816,151
4,840,441
5,063,375
5,123,165
4,946,391
5,186,695
5,162,544
4,827,041
4,939,596
4,955,569
4,918,993
4,839,890
4,704,519
4,719,338
4,702,319
4,750,004
4,655,152
4,813,632
4,881,971
5,029,620
5,396,163
5,505,758
5,504,447
5,536,836
5,597,830
5,639,696
5,572,722
5,734,089
6,005,096
6,220,132
6,190,104
6,318,358
6,297,677
6,333,667
6,260,729
6,477,579
6,437,605
6,410,751
6,369,682
6,244,056
5,923,591
6,406,346
6,159,765
6,299,699
6,397,830
6,711,630
6,830,677
7,110,099
7,213,795
7,196,031
7,159,133
7,112,802
7,048,451
7,092,922
6,981,782
6,880,418
6,754,511
6,826,399
6,745,234
6,922,820
6,735,723
6,588,018
6,625,612
6,421,498
6,371,169
6,589,885
7,591,713
7,644,128
7,871,562
7,871,5627,644,1287,591,7136,589,8856,371,1696,421,4986,625,6126,588,0186,735,7236,922,8206,745,2346,826,3996,754,5116,880,4186,981,7827,092,9227,048,4517,112,8027,159,1337,196,0317,213,7957,110,0996,830,6776,711,6306,397,8306,299,6996,159,7656,406,3465,923,5916,244,0566,369,6826,410,7516,437,6056,477,5796,260,7296,333,6676,297,6776,318,3586,190,1046,220,1326,005,0965,734,0895,572,7225,639,6965,597,8305,536,8365,504,4475,505,7585,396,1635,029,6204,881,9714,813,6324,655,1524,750,0044,702,3194,719,3384,704,5194,839,8904,918,9934,955,5694,939,5964,827,0415,162,5445,186,6954,946,3915,123,1655,063,3754,840,4414,816,1514,662,4824,450,8634,261,2684,236,0564,467,254
   > 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
982,422
1,030,184
890,562
920,069
918,236
860,160
891,407
962,766
960,414
973,584
940,834
972,727
997,891
995,539
912,751
897,018
934,462
854,821
945,570
1,123,388
1,976,978
2,039,354
2,055,556
2,055,5562,039,3541,976,9781,123,388945,570854,821934,462897,018912,751995,539997,891972,727940,834973,584960,414962,766891,407860,160918,236920,069890,5621,030,184982,422000000000000000000000000000000000000000000000000000
       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
190,316
298,943
22,701
25,712
77,680
42,405
14,311
23,361
75,296
38,359
20,896
40,039
136,119
73,753
26,357
32,386
114,809
41,250
29,731
31,626
979,599
965,229
986,559
986,559965,229979,59931,62629,73141,250114,80932,38626,35773,753136,11940,03920,89638,35975,29623,36114,31142,40577,68025,71222,701298,943190,316000000000000000000000000000000000000000000000000000
       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
273
274
275
276
276
277
277
277
277
277
277
277
278
278
278278277277277277277277277276276275274273000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
211,066
278,147
313,206
299,648
217,011
337,838
349,507
353,956
280,528
387,431
391,248
378,348
370,417
375,624
378,826
380,428
395,646
416,928
449,401
448,406
439,777
450,565
438,708
417,575
432,512
480,111
464,799
425,271
379,510
526,068
536,106
410,654
526,421
592,686
595,303
445,110
602,327
635,668
645,148
634,981
634,909
667,887
670,329
632,164
616,005
351,305
755,259
573,155
470,093
608,375
645,019
535,841
452,680
579,873
577,269
558,089
528,090
611,459
628,889
593,304
614,013
615,773
587,838
572,164
603,237
579,019
563,742
529,677
472,813
592,257
617,690
615,466
691,776
700,671
700,671691,776615,466617,690592,257472,813529,677563,742579,019603,237572,164587,838615,773614,013593,304628,889611,459528,090558,089577,269579,873452,680535,841645,019608,375470,093573,155755,259351,305616,005632,164670,329667,887634,909634,981645,148635,668602,327445,110595,303592,686526,421410,654536,106526,068379,510425,271464,799480,111432,512417,575438,708450,565439,777448,406449,401416,928395,646380,428378,826375,624370,417378,348391,248387,431280,528353,956349,507337,838217,011299,648313,206278,147211,066
       Other Current Assets 
15,629
18,951
18,648
20,730
9,889
29,575
76,630
220,507
18,237
23,822
37,652
19,257
40,169
29,747
40,008
6,490
11,540
10,520
24,374
19,910
21,380
15,661
29,357
13,683
28,545
96,287
52,514
15,211
39,192
18,203
40,418
48,109
68,451
67,365
75,444
61,021
63,370
70,344
93,629
58,342
75,753
78,288
86,077
62,656
61,356
56,455
79,468
45,292
49,874
70,937
84,478
57,319
46,926
37,131
72,209
38,422
42,099
5,914
10,159
11,814
17,036
17,698
27,599
24,112
42,431
39,488
26,228
27,475
31,503
34,511
146,534
70,021
62,852
83,628
83,62862,85270,021146,53434,51131,50327,47526,22839,48842,43124,11227,59917,69817,03611,81410,1595,91442,09938,42272,20937,13146,92657,31984,47870,93749,87445,29279,46856,45561,35662,65686,07778,28875,75358,34293,62970,34463,37061,02175,44467,36568,45148,10940,41818,20339,19215,21152,51496,28728,54513,68329,35715,66121,38019,91024,37410,52011,5406,49040,00829,74740,16919,25737,65223,82218,237220,50776,63029,5759,88920,73018,64818,95115,629
   > 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
5,906,835
5,813,677
5,853,672
5,747,342
5,927,281
5,822,972
5,691,000
5,691,151
5,566,676
5,425,599
5,466,497
5,614,735
5,604,774
5,816,006
5,816,0065,604,7745,614,7355,466,4975,425,5995,566,6765,691,1515,691,0005,822,9725,927,2815,747,3425,853,6725,813,6775,906,835000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
3,210,829
3,328,389
3,487,861
3,872,662
4,132,608
4,215,592
4,228,582
4,214,099
4,183,175
4,158,229
4,165,227
4,215,498
4,244,159
4,197,318
4,160,882
4,113,220
4,074,968
4,103,385
4,090,284
4,034,441
3,979,436
3,955,155
4,124,453
4,208,716
4,347,307
4,598,852
4,662,207
4,771,792
4,779,161
4,769,279
4,766,920
4,803,703
4,868,081
5,034,792
5,259,099
5,338,044
5,246,641
5,249,082
5,226,035
5,177,728
5,312,681
5,316,204
5,305,191
5,269,457
5,217,022
5,176,586
5,239,155
5,116,846
5,364,278
5,393,455
5,680,618
5,801,807
6,034,844
6,280,639
6,231,887
6,195,400
6,207,275
6,114,188
5,992,118
5,885,588
5,771,468
5,678,934
5,705,135
5,599,446
5,756,608
5,652,819
5,523,134
5,525,641
5,398,255
5,253,834
5,304,254
5,426,010
5,281,732
5,484,489
5,484,4895,281,7325,426,0105,304,2545,253,8345,398,2555,525,6415,523,1345,652,8195,756,6085,599,4465,705,1355,678,9345,771,4685,885,5885,992,1186,114,1886,207,2756,195,4006,231,8876,280,6396,034,8445,801,8075,680,6185,393,4555,364,2785,116,8465,239,1555,176,5865,217,0225,269,4575,305,1915,316,2045,312,6815,177,7285,226,0355,249,0825,246,6415,338,0445,259,0995,034,7924,868,0814,803,7034,766,9204,769,2794,779,1614,771,7924,662,2074,598,8524,347,3074,208,7164,124,4533,955,1553,979,4364,034,4414,090,2844,103,3854,074,9684,113,2204,160,8824,197,3184,244,1594,215,4984,165,2274,158,2294,183,1754,214,0994,228,5824,215,5924,132,6083,872,6623,487,8613,328,3893,210,829
       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
9,200
10,100
9,810
9,690
10,050
10,490
9,820
100,859
101,800
101,139
100,874
115,117
115,360
126,836
127,087
126,227
124,635
125,409
125,015
124,229
123,759
124,211
125,194
125,194124,211123,759124,229125,015125,409124,635126,227127,087126,836115,360115,117100,874101,139101,800100,8599,82010,49010,0509,6909,81010,1009,200000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
18,446
18,412
17,796
17,145
16,492
15,971
15,314
14,028
13,417
12,888
12,258
11,736
11,195
10,633
10,129
9,829
9,311
8,826
8,336
7,847
0
0
0
6,394
0
0
0
15,336
0
0
0015,3360006,3940007,8478,3368,8269,3119,82910,12910,63311,19511,73612,25812,88813,41714,02815,31415,97116,49217,14517,79618,41218,44600000000000000000000000000000000000000000000
       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
37,064
35,043
32,739
25,024
22,730
21,673
21,034
21,099
21,136
20,385
18,933
20,237
16,425
15,371
15,37116,42520,23718,93320,38521,13621,09921,03421,67322,73025,02432,73935,04337,064000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,956,243
2,630,964
2,666,902
2,812,182
3,157,539
3,220,631
3,238,120
3,374,420
3,518,971
3,249,592
3,391,414
3,296,570
3,172,838
3,212,131
3,137,963
3,027,917
3,168,376
2,955,196
2,888,765
2,835,372
2,815,578
2,818,207
2,901,943
2,894,359
2,972,957
3,442,937
3,463,402
3,422,434
3,358,830
3,517,678
3,467,935
3,374,253
3,473,244
3,832,126
3,938,685
3,846,636
3,888,731
3,968,904
3,922,627
3,771,876
3,929,177
4,037,364
3,941,943
3,859,279
3,712,169
3,652,979
4,007,352
3,777,185
3,895,013
4,059,968
4,326,318
4,385,515
4,573,144
4,729,902
4,628,962
4,543,604
4,451,930
4,471,222
4,440,943
4,295,704
4,145,193
4,091,893
4,119,280
4,022,620
4,237,873
4,083,282
3,884,150
3,887,074
3,612,935
3,583,849
3,733,206
3,611,898
3,707,401
4,028,986
4,028,9863,707,4013,611,8983,733,2063,583,8493,612,9353,887,0743,884,1504,083,2824,237,8734,022,6204,119,2804,091,8934,145,1934,295,7044,440,9434,471,2224,451,9304,543,6044,628,9624,729,9024,573,1444,385,5154,326,3184,059,9683,895,0133,777,1854,007,3523,652,9793,712,1693,859,2793,941,9434,037,3643,929,1773,771,8763,922,6273,968,9043,888,7313,846,6363,938,6853,832,1263,473,2443,374,2533,467,9353,517,6783,358,8303,422,4343,463,4023,442,9372,972,9572,894,3592,901,9432,818,2072,815,5782,835,3722,888,7652,955,1963,168,3763,027,9173,137,9633,212,1313,172,8383,296,5703,391,4143,249,5923,518,9713,374,4203,238,1203,220,6313,157,5392,812,1822,666,9022,630,9642,956,243
   > Total Current Liabilities 
532,743
272,964
308,902
532,782
678,139
460,131
477,620
489,620
634,171
472,092
613,914
639,470
515,738
679,531
605,363
619,817
760,276
403,096
336,665
318,272
298,478
341,107
334,843
367,259
445,857
860,004
758,969
993,667
890,445
661,937
617,440
615,553
608,038
957,681
970,224
914,487
905,365
1,120,136
1,077,442
1,087,209
1,248,299
1,527,252
1,436,490
1,869,552
1,382,284
1,503,913
1,862,888
1,813,561
1,886,172
2,220,463
2,301,555
942,144
967,056
1,392,640
1,266,730
1,546,397
1,454,309
1,839,084
1,807,688
1,700,623
1,549,527
1,775,122
1,801,693
1,990,842
2,003,577
2,126,170
1,945,969
2,281,973
2,010,385
2,198,216
2,354,758
2,460,063
2,564,782
3,056,370
3,056,3702,564,7822,460,0632,354,7582,198,2162,010,3852,281,9731,945,9692,126,1702,003,5771,990,8421,801,6931,775,1221,549,5271,700,6231,807,6881,839,0841,454,3091,546,3971,266,7301,392,640967,056942,1442,301,5552,220,4631,886,1721,813,5611,862,8881,503,9131,382,2841,869,5521,436,4901,527,2521,248,2991,087,2091,077,4421,120,136905,365914,487970,224957,681608,038615,553617,440661,937890,445993,667758,969860,004445,857367,259334,843341,107298,478318,272336,665403,096760,276619,817605,363679,531515,738639,470613,914472,092634,171489,620477,620460,131678,139532,782308,902272,964532,743
       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
4,022,780
4,172,780
4,322,393
653,497
719,952
719,952
731,788
731,788
542,088
1,006,088
1,208,888
1,440,388
1,672,688
0
0
0
0
0
0
0
0
0
0
00000000001,672,6881,440,3881,208,8881,006,088542,088731,788731,788719,952719,952653,4974,322,3934,172,7804,022,780000000000000000000000000000000000000000000000000000
       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
4,022,780
4,172,780
4,322,393
653,497
719,952
719,952
731,788
731,788
542,088
1,006,088
1,208,888
1,440,388
1,672,688
1,560,401
1,787,659
1,586,805
1,943,684
1,689,351
1,850,526
1,736,165
1,730,628
1,971,628
2,536,828
2,536,8281,971,6281,730,6281,736,1651,850,5261,689,3511,943,6841,586,8051,787,6591,560,4011,672,6881,440,3881,208,8881,006,088542,088731,788731,788719,952719,952653,4974,322,3934,172,7804,022,780000000000000000000000000000000000000000000000000000
       Accounts payable 
107,924
92,487
114,407
104,381
122,081
129,179
133,995
131,950
142,314
148,222
305,134
290,329
155,007
295,014
300,648
299,848
156,660
163,613
177,259
185,937
184,216
180,641
180,697
160,367
219,578
185,714
185,457
165,940
202,965
208,476
221,052
201,741
318,357
649,428
594,746
437,542
565,664
663,232
319,075
491,415
363,332
303,984
290,596
255,261
297,032
233,947
382,056
219,108
261,590
256,679
406,895
185,219
236,360
233,665
422,357
374,151
271,264
467,998
491,650
450,013
506,372
520,968
301,163
214,338
354,798
231,683
244,293
182,308
228,378
232,788
510,965
272,506
497,894
381,559
381,559497,894272,506510,965232,788228,378182,308244,293231,683354,798214,338301,163520,968506,372450,013491,650467,998271,264374,151422,357233,665236,360185,219406,895256,679261,590219,108382,056233,947297,032255,261290,596303,984363,332491,415319,075663,232565,664437,542594,746649,428318,357201,741221,052208,476202,965165,940185,457185,714219,578160,367180,697180,641184,216185,937177,259163,613156,660299,848300,648295,014155,007290,329305,134148,222142,314131,950133,995129,179122,081104,381114,40792,487107,924
       Other Current Liabilities 
293,819
49,476
63,494
284,302
411,958
153,451
166,126
143,071
277,256
109,271
94,179
121,440
133,031
79,617
59,815
70,969
354,616
59,483
59,407
62,336
44,263
85,467
79,146
126,892
146,279
154,373
133,345
289,394
109,147
77,128
82,055
149,478
26,850
41,242
45,295
195,261
36,668
49,871
52,473
147,921
59,520
96,181
89,307
154,008
86,541
53,240
90,423
138,922
88,134
86,603
98,315
129,047
92,818
90,370
86,955
242,864
122,156
108,963
87,799
102,062
36,600
44,790
58,079
103,324
57,890
68,045
75,823
100,279
49,223
68,824
74,098
415,356
62,654
94,713
94,71362,654415,35674,09868,82449,223100,27975,82368,04557,890103,32458,07944,79036,600102,06287,799108,963122,156242,86486,95590,37092,818129,04798,31586,60388,134138,92290,42353,24086,541154,00889,30796,18159,520147,92152,47349,87136,668195,26145,29541,24226,850149,47882,05577,128109,147289,394133,345154,373146,279126,89279,14685,46744,26362,33659,40759,483354,61670,96959,81579,617133,031121,44094,179109,271277,256143,071166,126153,451411,958284,30263,49449,476293,819
   > 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
2,595,666
2,316,771
2,317,587
2,031,778
2,234,296
1,957,112
1,938,181
1,605,101
1,602,550
1,385,633
1,378,448
1,151,834
1,142,619
972,616
972,6161,142,6191,151,8341,378,4481,385,6331,602,5501,605,1011,938,1811,957,1122,234,2962,031,7782,317,5872,316,7712,595,666000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,619
9,141
3,895
4,267
4,673
5,078
5,444
6,799
7,367
7,935
8,502
9,070
9,631
10,192
10,753
11,314
11,732
12,360
12,977
13,584
14,021
33,285
38,542
48,469
71,185
83,474
88,543
14,513
15,029
15,547
16,771
25,901
26,598
29,012
29,945
29,749
30,669
31,589
32,509
33,430
34,378
35,327
36,276
37,225
38,203
39,180
39,18038,20337,22536,27635,32734,37833,43032,50931,58930,66929,74929,94529,01226,59825,90116,77115,54715,02914,51388,54383,47471,18548,46938,54233,28514,02113,58412,97712,36011,73211,31410,75310,1929,6319,0708,5027,9357,3676,7995,4445,0784,6734,2673,8959,1418,6190000000000000000000000000000
> Total Stockholder Equity
1,511,011
1,605,092
1,594,366
1,638,680
1,504,943
1,595,520
1,602,321
1,688,955
1,604,194
1,696,799
1,795,281
1,865,974
1,654,202
1,727,464
1,817,606
1,891,076
1,671,514
1,749,323
1,830,573
1,865,720
1,933,244
1,835,810
1,910,581
1,987,225
2,056,398
1,953,152
2,037,458
2,077,443
2,158,694
2,060,981
2,139,528
2,166,302
2,227,396
2,137,654
2,229,863
2,292,244
2,380,190
2,278,921
2,361,603
2,434,820
2,494,818
2,348,378
2,418,662
2,464,310
2,486,890
2,229,167
2,359,234
2,354,137
2,379,744
2,319,559
2,331,750
2,390,072
2,482,929
2,427,298
2,509,331
2,556,404
2,603,522
2,518,104
2,589,186
2,622,122
2,669,377
2,595,205
2,637,316
2,650,391
2,615,317
2,577,986
2,625,842
2,660,015
2,732,945
2,710,355
2,778,135
3,901,739
3,859,170
3,764,590
3,764,5903,859,1703,901,7392,778,1352,710,3552,732,9452,660,0152,625,8422,577,9862,615,3172,650,3912,637,3162,595,2052,669,3772,622,1222,589,1862,518,1042,603,5222,556,4042,509,3312,427,2982,482,9292,390,0722,331,7502,319,5592,379,7442,354,1372,359,2342,229,1672,486,8902,464,3102,418,6622,348,3782,494,8182,434,8202,361,6032,278,9212,380,1902,292,2442,229,8632,137,6542,227,3962,166,3022,139,5282,060,9812,158,6942,077,4432,037,4581,953,1522,056,3981,987,2251,910,5811,835,8101,933,2441,865,7201,830,5731,749,3231,671,5141,891,0761,817,6061,727,4641,654,2021,865,9741,795,2811,696,7991,604,1941,688,9551,602,3211,595,5201,504,9431,638,6801,594,3661,605,0921,511,011
   Common Stock
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
955,000
1,163,696
1,163,696
1,163,696
1,163,6961,163,6961,163,696955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000955,000
   Retained Earnings 
218,564
312,645
301,919
329,733
195,996
286,573
293,374
364,008
363,747
456,352
554,834
625,527
413,755
487,017
577,159
650,629
431,067
508,876
590,126
625,273
692,797
595,363
670,134
747,378
816,551
712,505
797,411
837,396
918,647
820,784
898,881
925,375
986,389
897,871
989,704
1,052,325
1,140,047
1,039,410
1,122,156
1,195,421
1,255,283
1,108,739
1,179,015
1,224,743
1,247,475
989,848
1,119,907
1,114,882
1,140,353
1,080,744
1,124,631
1,182,786
1,274,923
1,219,524
1,301,653
1,348,438
1,395,204
1,310,322
1,380,820
1,413,652
1,360,643
1,286,319
1,328,309
1,410,344
1,421,194
1,382,983
1,427,416
1,458,246
1,523,992
1,498,308
1,562,934
1,501,622
1,446,769
1,340,654
1,340,6541,446,7691,501,6221,562,9341,498,3081,523,9921,458,2461,427,4161,382,9831,421,1941,410,3441,328,3091,286,3191,360,6431,413,6521,380,8201,310,3221,395,2041,348,4381,301,6531,219,5241,274,9231,182,7861,124,6311,080,7441,140,3531,114,8821,119,907989,8481,247,4751,224,7431,179,0151,108,7391,255,2831,195,4211,122,1561,039,4101,140,0471,052,325989,704897,871986,389925,375898,881820,784918,647837,396797,411712,505816,551747,378670,134595,363692,797625,273590,126508,876431,067650,629577,159487,017413,755625,527554,834456,352363,747364,008293,374286,573195,996329,733301,919312,645218,564
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000
   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
-33,161
-32,441
-32,673
-32,769
-32,481
-32,129
-32,665
-32,081
-31,977
-32,273
-32,121
-32,001
-400
-46,324
-45,445
-42,021
-38,677
-31,494
-28,399
-25,246
-21,904
-9,620
1,915
1,915-9,620-21,904-25,246-28,399-31,494-38,677-42,021-45,445-46,324-400-32,001-32,121-32,273-31,977-32,081-32,665-32,129-32,481-32,769-32,673-32,441-33,161000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in THB. All numbers in thousands.




Cash Flow

Currency in THB. All numbers in thousands.