25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Shenyang Machine Tool Co Ltd
Buy, Hold or Sell?

Let's analyze Shenyang Machine Tool Co Ltd together

I guess you are interested in Shenyang Machine Tool Co Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Shenyang Machine Tool Co Ltd. 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.

Get notifications about Shenyang Machine Tool Co Ltd

I send you an email if I find something interesting about Shenyang Machine Tool Co Ltd.

1. Quick Overview

1.1. Quick analysis of Shenyang Machine Tool Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Shenyang Machine Tool Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥0.42
Expected worth in 1 year
¥0.40
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
¥0.00
Return On Investment
0.0%

For what price can you sell your share?

Current Price per Share
¥7.65
Expected price per share
¥6.41 - ¥9.26
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shenyang Machine Tool Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥7.65
Intrinsic Value Per Share
¥-1.58 - ¥-1.87
Total Value Per Share
¥-1.16 - ¥-1.45

2.2. Growth of Shenyang Machine Tool Co Ltd (5 min.)




Is Shenyang Machine Tool Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$119.4m$128.2m$545k0.4%

How much money is Shenyang Machine Tool Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$575.3k-$2.1m$1.6m279.1%
Net Profit Margin-3.1%-4.4%--

How much money comes from the company's main activities?

2.3. Financial Health of Shenyang Machine Tool Co Ltd (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#477 / 730

Most Revenue
#443 / 730

Most Profit
#580 / 730

Most Efficient
#590 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Shenyang Machine Tool Co Ltd?

Welcome investor! Shenyang Machine Tool Co Ltd's management wants to use your money to grow the business. In return you get a share of Shenyang Machine Tool Co Ltd.

First you should know what it really means to hold a share of Shenyang Machine Tool Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Shenyang Machine Tool Co Ltd is ¥7.65. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Shenyang Machine Tool Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Shenyang Machine Tool Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥0.42. Based on the TTM, the Book Value Change Per Share is ¥0.00 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.17 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Shenyang Machine Tool Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%-0.01-0.1%-0.01-0.2%
Usd Book Value Change Per Share0.000.0%0.000.0%0.020.3%0.010.1%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.010.2%
Usd Total Gains Per Share0.000.0%0.000.0%0.020.3%0.010.2%0.010.2%
Usd Price Per Share0.99-0.93-0.93-0.76-1.25-
Price to Earnings Ratio-87.57--55.15--178.92--79.53--14.35-
Price-to-Total Gains Ratio-377.35--259.44--1,022.09--323.53-33.08-
Price to Book Ratio17.12-15.03-15.07-19.48-27.46-
Price-to-Total Gains Ratio-377.35--259.44--1,022.09--323.53-33.08-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.051875
Number of shares950
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.01
Usd Total Gains Per Share0.000.01
Gains per Quarter (950 shares)0.0211.31
Gains per Year (950 shares)0.0645.23
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12-2-1034235
24-4-1068480
37-7-109126125
49-9-1013168170
511-11-1016210215
613-13-1019252260
716-15-1022294305
818-17-1025337350
920-20-1028379395
1022-22-1032421440

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.03.00.025.0%2.010.00.016.7%2.018.00.010.0%6.034.00.015.0%45.045.00.050.0%
Book Value Change Per Share1.03.00.025.0%3.09.00.025.0%4.016.00.020.0%8.032.00.020.0%45.045.00.050.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%81.00.09.090.0%
Total Gains per Share1.03.00.025.0%4.08.00.033.3%5.015.00.025.0%20.020.00.050.0%65.025.00.072.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shenyang Machine Tool Co Ltd 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---0.020-0.004-79%0.173-112%0.081-125%-0.022+11%
Book Value Per Share--0.4210.454-7%0.452-7%0.228+85%0.349+20%
Current Ratio--0.9531.050-9%1.233-23%0.971-2%1.009-6%
Debt To Asset Ratio--0.7290.700+4%0.738-1%0.891-18%0.926-21%
Debt To Equity Ratio--2.5272.231+13%2.715-7%9.245-73%23.237-89%
Dividend Per Share--0.0010.004-71%0.006-79%0.006-80%0.106-99%
Enterprise Value--12532448719.31012011936561.663+4%11828911663.310+6%8121100893.659+54%8178716529.387+53%
Eps---0.021-0.002-90%-0.010-49%-0.052+155%-0.090+337%
Ev To Ebitda Ratio--infinfnan%-136.429nan%infnan%infnan%
Ev To Sales Ratio--12.0868.836+37%7.911+53%7.429+63%4.211+187%
Free Cash Flow Per Share---0.068-0.019-72%-0.041-40%-0.047-31%-0.027-60%
Free Cash Flow To Equity Per Share---0.068-0.019-72%-0.119+74%-0.047-30%-0.036-48%
Gross Profit Margin--1.0001.049-5%0.928+8%1.296-23%0.618+62%
Intrinsic Value_10Y_max---1.868--------
Intrinsic Value_10Y_min---1.585--------
Intrinsic Value_1Y_max---0.109--------
Intrinsic Value_1Y_min---0.107--------
Intrinsic Value_3Y_max---0.387--------
Intrinsic Value_3Y_min---0.368--------
Intrinsic Value_5Y_max---0.736--------
Intrinsic Value_5Y_min---0.678--------
Market Cap15795337132.800+6%14866199654.40014035137798.720+6%13999004674.560+6%11468653608.384+30%18808313176.506-21%
Net Profit Margin---0.164-0.031-81%-0.044-73%-0.610+273%-0.601+267%
Operating Margin----0.1040%-0.0330%-0.6340%-0.6180%
Operating Ratio--2.0591.611+28%1.100+87%6.300-67%3.738-45%
Pb Ratio18.187+6%17.11715.031+14%15.071+14%19.480-12%27.463-38%
Pe Ratio-93.044-6%-87.570-55.147-37%-178.918+104%-79.528-9%-14.345-84%
Price Per Share7.650+6%7.2006.798+6%6.780+6%5.555+30%9.109-21%
Price To Free Cash Flow Ratio-28.094-6%-26.441-65.631+148%-15.595-41%-23.214-12%-1.110-96%
Price To Total Gains Ratio-400.932-6%-377.348-259.436-31%-1022.091+171%-323.528-14%33.079-1241%
Quick Ratio--0.1880.452-58%0.700-73%0.551-66%0.589-68%
Return On Assets---0.013-0.002-89%-0.004-66%-0.022+67%-0.018+35%
Return On Equity---0.046-0.007-86%-0.017-64%-0.200+336%-0.404+779%
Total Gains Per Share---0.0190.000-15944%0.179-111%0.087-122%0.084-123%
Usd Book Value--119418776.934128818682.197-7%128273626.800-7%64646229.691+85%99130585.465+20%
Usd Book Value Change Per Share---0.003-0.001-79%0.024-112%0.011-125%-0.003+11%
Usd Book Value Per Share--0.0580.062-7%0.062-7%0.031+85%0.048+20%
Usd Dividend Per Share--0.0000.001-71%0.001-79%0.001-80%0.015-99%
Usd Enterprise Value--1723211698.9051651641277.229+4%1626475353.705+6%1116651372.878+54%1124573522.791+53%
Usd Eps---0.0030.000-90%-0.001-49%-0.007+155%-0.012+337%
Usd Free Cash Flow---19326795.066-5397651.260-72%-11564944.347-40%-13396138.043-31%-5267974.303-73%
Usd Free Cash Flow Per Share---0.009-0.003-72%-0.006-40%-0.006-31%-0.004-60%
Usd Free Cash Flow To Equity Per Share---0.009-0.003-72%-0.016+74%-0.007-30%-0.005-48%
Usd Market Cap2171858855.760+6%2044102452.4801929831447.324+6%1924863142.752+6%1576939871.153+30%2586143061.770-21%
Usd Price Per Share1.052+6%0.9900.935+6%0.932+6%0.764+30%1.253-21%
Usd Profit---5835599.358-575361.840-90%-2180918.638-63%-14405189.068+147%-25278033.296+333%
Usd Revenue--35645047.62948302433.641-26%52222097.503-32%49948700.075-29%111410803.412-68%
Usd Total Gains Per Share---0.0030.000-15944%0.025-111%0.012-122%0.012-123%
 EOD+5 -3MRQTTM+7 -31YOY+13 -255Y+21 -1710Y+22 -16

3.3 Fundamental Score

Let's check the fundamental score of Shenyang Machine Tool Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-93.044
Price to Book Ratio (EOD)Between0-118.187
Net Profit Margin (MRQ)Greater than0-0.164
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.188
Current Ratio (MRQ)Greater than10.953
Debt to Asset Ratio (MRQ)Less than10.729
Debt to Equity Ratio (MRQ)Less than12.527
Return on Equity (MRQ)Greater than0.15-0.046
Return on Assets (MRQ)Greater than0.05-0.013
Total1/10 (10.0%)

3.4 Technical Score

Let's check the technical score of Shenyang Machine Tool Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.519
Ma 20Greater thanMa 507.633
Ma 50Greater thanMa 1007.620
Ma 100Greater thanMa 2006.943
OpenGreater thanClose7.780
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Shenyang Machine Tool Co Ltd

Shenyang Machine Tool Co., Ltd. manufactures and sells machine tools in China and internationally. Its products include horizontal and vertical machining centers; horizontal, vertical, and economic CNC lathes; five axis machine centers; ordinary machine tools; and other automation and industry products. The company was founded in 1993 and is based in Shenyang, China.

Fundamental data was last updated by Penke on 2024-12-08 01:09:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Shenyang Machine Tool Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -16.4% means that ¥-0.16 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is -16.4%. The company is making a huge loss. -2
  • The TTM is -3.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-16.4%TTM-3.1%-13.3%
TTM-3.1%YOY-4.4%+1.4%
TTM-3.1%5Y-61.0%+58.0%
5Y-61.0%10Y-60.1%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-16.4%5.6%-22.0%
TTM-3.1%5.1%-8.2%
YOY-4.4%5.2%-9.6%
5Y-61.0%4.7%-65.7%
10Y-60.1%4.8%-64.9%
4.3.1.2. Return on Assets

Shows how efficient Shenyang Machine Tool Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • -1.3% Return on Assets means that Shenyang Machine Tool Co Ltd generated ¥-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is -1.3%. 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-1.3%TTM-0.2%-1.2%
TTM-0.2%YOY-0.4%+0.3%
TTM-0.2%5Y-2.2%+2.1%
5Y-2.2%10Y-1.8%-0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%1.0%-2.3%
TTM-0.2%1.0%-1.2%
YOY-0.4%1.0%-1.4%
5Y-2.2%1.0%-3.2%
10Y-1.8%1.1%-2.9%
4.3.1.3. Return on Equity

Shows how efficient Shenyang Machine Tool Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • -4.6% Return on Equity means Shenyang Machine Tool Co Ltd generated ¥-0.05 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is -4.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.6%TTM-0.7%-3.9%
TTM-0.7%YOY-1.7%+1.0%
TTM-0.7%5Y-20.0%+19.4%
5Y-20.0%10Y-40.4%+20.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.6%2.4%-7.0%
TTM-0.7%2.1%-2.8%
YOY-1.7%2.2%-3.9%
5Y-20.0%1.9%-21.9%
10Y-40.4%2.2%-42.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shenyang Machine Tool Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shenyang Machine Tool Co Ltd is operating .

  • Measures how much profit Shenyang Machine Tool Co Ltd 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 Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-10.4%+10.4%
TTM-10.4%YOY-3.3%-7.1%
TTM-10.4%5Y-63.4%+53.0%
5Y-63.4%10Y-61.8%-1.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-10.4%6.8%-17.2%
YOY-3.3%6.1%-9.4%
5Y-63.4%5.8%-69.2%
10Y-61.8%5.3%-67.1%
4.3.2.2. Operating Ratio

Measures how efficient Shenyang Machine Tool Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 2.06 means that the operating costs are ¥2.06 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is 2.059. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.611. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.059TTM1.611+0.448
TTM1.611YOY1.100+0.511
TTM1.6115Y6.300-4.688
5Y6.30010Y3.738+2.561
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0591.445+0.614
TTM1.6111.366+0.245
YOY1.1001.343-0.243
5Y6.3001.354+4.946
10Y3.7381.197+2.541
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shenyang Machine Tool Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shenyang Machine Tool Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 0.95 means the company has ¥0.95 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is 0.953. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.050. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.953TTM1.050-0.097
TTM1.050YOY1.233-0.183
TTM1.0505Y0.971+0.080
5Y0.97110Y1.009-0.039
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9531.693-0.740
TTM1.0501.701-0.651
YOY1.2331.686-0.453
5Y0.9711.721-0.750
10Y1.0091.654-0.645
4.4.3.2. Quick Ratio

Measures if Shenyang Machine Tool Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.19 means the company can pay off ¥0.19 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is 0.188. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.452. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.188TTM0.452-0.264
TTM0.452YOY0.700-0.248
TTM0.4525Y0.551-0.099
5Y0.55110Y0.589-0.037
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1880.726-0.538
TTM0.4520.809-0.357
YOY0.7000.884-0.184
5Y0.5510.956-0.405
10Y0.5890.967-0.378
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shenyang Machine Tool Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shenyang Machine Tool Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shenyang Machine Tool Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.73 means that Shenyang Machine Tool Co Ltd assets are financed with 72.9% credit (debt) and the remaining percentage (100% - 72.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is 0.729. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.700. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.729TTM0.700+0.029
TTM0.700YOY0.738-0.038
TTM0.7005Y0.891-0.191
5Y0.89110Y0.926-0.035
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7290.490+0.239
TTM0.7000.491+0.209
YOY0.7380.506+0.232
5Y0.8910.502+0.389
10Y0.9260.495+0.431
4.5.4.2. Debt to Equity Ratio

Measures if Shenyang Machine Tool Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 252.7% means that company has ¥2.53 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shenyang Machine Tool Co Ltd:

  • The MRQ is 2.527. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.231. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.527TTM2.231+0.296
TTM2.231YOY2.715-0.484
TTM2.2315Y9.245-7.013
5Y9.24510Y23.237-13.992
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5270.963+1.564
TTM2.2310.959+1.272
YOY2.7151.038+1.677
5Y9.2451.075+8.170
10Y23.2371.053+22.184
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ¥1 in earnings Shenyang Machine Tool Co Ltd generates.

  • Above 15 is considered overpriced but always compare Shenyang Machine Tool Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -87.57 means the investor is paying ¥-87.57 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shenyang Machine Tool Co Ltd:

  • The EOD is -93.044. Based on the earnings, the company is expensive. -2
  • The MRQ is -87.570. Based on the earnings, the company is expensive. -2
  • The TTM is -55.147. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-93.044MRQ-87.570-5.473
MRQ-87.570TTM-55.147-32.423
TTM-55.147YOY-178.918+123.771
TTM-55.1475Y-79.528+24.380
5Y-79.52810Y-14.345-65.182
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-93.04419.620-112.664
MRQ-87.57018.125-105.695
TTM-55.14719.321-74.468
YOY-178.91818.587-197.505
5Y-79.52821.755-101.283
10Y-14.34527.976-42.321
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Shenyang Machine Tool Co Ltd:

  • The EOD is -28.094. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -26.441. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -65.631. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-28.094MRQ-26.441-1.653
MRQ-26.441TTM-65.631+39.189
TTM-65.631YOY-15.595-50.035
TTM-65.6315Y-23.214-42.417
5Y-23.21410Y-1.110-22.104
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-28.0946.829-34.923
MRQ-26.4416.646-33.087
TTM-65.6312.685-68.316
YOY-15.5951.815-17.410
5Y-23.2141.475-24.689
10Y-1.1101.243-2.353
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Shenyang Machine Tool Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 17.12 means the investor is paying ¥17.12 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Shenyang Machine Tool Co Ltd:

  • The EOD is 18.187. Based on the equity, the company is expensive. -2
  • The MRQ is 17.117. Based on the equity, the company is expensive. -2
  • The TTM is 15.031. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD18.187MRQ17.117+1.070
MRQ17.117TTM15.031+2.086
TTM15.031YOY15.071-0.040
TTM15.0315Y19.480-4.449
5Y19.48010Y27.463-7.983
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD18.1872.305+15.882
MRQ17.1172.027+15.090
TTM15.0312.145+12.886
YOY15.0712.208+12.863
5Y19.4802.472+17.008
10Y27.4632.886+24.577
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Working Capital  304,533-111,993192,540-20,288172,252-150,86621,386-110,457-89,071



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets3,202,251
Total Liabilities2,333,751
Total Stockholder Equity923,365
 As reported
Total Liabilities 2,333,751
Total Stockholder Equity+ 923,365
Total Assets = 3,202,251

Assets

Total Assets3,202,251
Total Current Assets1,812,527
Long-term Assets1,389,724
Total Current Assets
Cash And Cash Equivalents 251,576
Net Receivables 357,737
Inventory 720,786
Other Current Assets 76,435
Total Current Assets  (as reported)1,812,527
Total Current Assets  (calculated)1,406,534
+/- 405,993
Long-term Assets
Property Plant Equipment 812,325
Intangible Assets 127,022
Long-term Assets Other 7,546
Long-term Assets  (as reported)1,389,724
Long-term Assets  (calculated)946,893
+/- 442,831

Liabilities & Shareholders' Equity

Total Current Liabilities1,901,598
Long-term Liabilities432,153
Total Stockholder Equity923,365
Total Current Liabilities
Short Long Term Debt 475,434
Accounts payable 734,710
Other Current Liabilities 37,912
Total Current Liabilities  (as reported)1,901,598
Total Current Liabilities  (calculated)1,248,056
+/- 653,542
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt3,015
Long-term Liabilities Other 48,376
Long-term Liabilities  (as reported)432,153
Long-term Liabilities  (calculated)51,391
+/- 380,762
Total Stockholder Equity
Total Stockholder Equity (as reported)923,365
Total Stockholder Equity (calculated)0
+/- 923,365
Other
Capital Stock2,064,747
Common Stock Shares Outstanding 2,064,747
Net Debt 223,858
Net Invested Capital 1,398,798
Net Working Capital -89,071
Property Plant and Equipment Gross 812,325



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-311997-06-301996-12-311996-06-301995-12-31
> Total Assets 
1,278,263
1,285,922
1,601,582
1,639,181
1,900,569
2,526,183
2,861,636
3,069,976
3,345,799
3,441,490
2,864,944
3,075,268
3,832,531
3,899,870
3,821,763
3,957,521
3,971,998
3,980,287
3,916,023
3,930,627
4,059,670
4,084,129
4,064,460
4,065,835
4,516,766
4,582,182
4,643,013
4,974,526
5,274,114
5,540,518
5,719,042
5,622,209
5,524,856
5,776,320
6,104,911
6,460,733
7,325,706
7,362,208
8,084,245
7,988,266
9,328,337
9,501,968
9,020,529
9,304,160
8,956,294
10,170,664
10,071,310
10,379,987
10,482,713
11,176,987
11,701,351
12,145,525
12,355,304
12,832,626
13,434,265
12,769,939
13,122,446
14,279,378
15,432,968
15,806,732
16,372,642
17,730,906
19,559,789
19,585,375
20,146,087
22,492,987
21,235,443
21,865,397
22,289,637
24,389,265
25,428,077
25,450,351
24,798,384
24,667,676
27,063,557
26,729,927
21,410,684
20,068,172
20,964,229
20,666,803
20,392,382
18,588,851
16,578,304
14,720,423
7,212,131
6,684,240
6,467,089
5,925,794
5,555,335
5,551,080
5,997,951
5,320,692
2,994,332
2,965,114
3,038,372
3,231,014
3,605,684
3,595,011
3,481,452
3,581,073
3,170,940
3,116,775
3,016,901
3,202,251
3,202,2513,016,9013,116,7753,170,9403,581,0733,481,4523,595,0113,605,6843,231,0143,038,3722,965,1142,994,3325,320,6925,997,9515,551,0805,555,3355,925,7946,467,0896,684,2407,212,13114,720,42316,578,30418,588,85120,392,38220,666,80320,964,22920,068,17221,410,68426,729,92727,063,55724,667,67624,798,38425,450,35125,428,07724,389,26522,289,63721,865,39721,235,44322,492,98720,146,08719,585,37519,559,78917,730,90616,372,64215,806,73215,432,96814,279,37813,122,44612,769,93913,434,26512,832,62612,355,30412,145,52511,701,35111,176,98710,482,71310,379,98710,071,31010,170,6648,956,2949,304,1609,020,5299,501,9689,328,3377,988,2668,084,2457,362,2087,325,7066,460,7336,104,9115,776,3205,524,8565,622,2095,719,0425,540,5185,274,1144,974,5264,643,0134,582,1824,516,7664,065,8354,064,4604,084,1294,059,6703,930,6273,916,0233,980,2873,971,9983,957,5213,821,7633,899,8703,832,5313,075,2682,864,9443,441,4903,345,7993,069,9762,861,6362,526,1831,900,5691,639,1811,601,5821,285,9221,278,263
   > Total Current Assets 
630,079
600,247
866,832
826,759
895,167
1,198,169
1,356,256
1,499,021
1,551,913
1,532,885
1,055,000
1,128,195
1,989,545
2,067,510
1,955,782
1,989,997
2,245,954
2,275,890
2,218,279
0
2,497,541
2,539,552
2,515,549
2,541,385
3,043,549
3,122,948
3,226,416
3,591,198
3,915,358
4,155,108
4,306,684
4,143,234
3,945,555
4,391,221
4,706,677
5,091,517
6,038,510
6,065,558
6,750,198
6,652,595
7,234,216
7,404,561
6,683,467
6,988,454
6,645,760
7,852,057
7,655,208
7,940,584
8,021,469
8,712,748
9,235,150
9,589,543
9,656,651
10,122,175
10,685,132
9,978,728
10,175,896
11,245,402
12,308,612
12,622,700
13,091,933
14,399,309
16,184,674
16,144,339
16,830,813
19,178,182
17,816,595
18,329,150
18,599,700
20,538,884
21,456,810
21,291,477
20,179,576
19,928,966
22,073,957
21,664,207
17,083,271
15,735,848
16,450,007
16,047,165
15,478,899
13,764,192
11,874,478
10,268,867
4,430,858
3,947,483
3,752,500
3,255,851
2,979,975
2,806,333
3,318,640
2,694,288
1,600,111
1,566,242
1,604,903
1,776,289
2,218,353
2,221,107
2,099,572
2,174,290
1,758,798
1,725,474
1,632,291
1,812,527
1,812,5271,632,2911,725,4741,758,7982,174,2902,099,5722,221,1072,218,3531,776,2891,604,9031,566,2421,600,1112,694,2883,318,6402,806,3332,979,9753,255,8513,752,5003,947,4834,430,85810,268,86711,874,47813,764,19215,478,89916,047,16516,450,00715,735,84817,083,27121,664,20722,073,95719,928,96620,179,57621,291,47721,456,81020,538,88418,599,70018,329,15017,816,59519,178,18216,830,81316,144,33916,184,67414,399,30913,091,93312,622,70012,308,61211,245,40210,175,8969,978,72810,685,13210,122,1759,656,6519,589,5439,235,1508,712,7488,021,4697,940,5847,655,2087,852,0576,645,7606,988,4546,683,4677,404,5617,234,2166,652,5956,750,1986,065,5586,038,5105,091,5174,706,6774,391,2213,945,5554,143,2344,306,6844,155,1083,915,3583,591,1983,226,4163,122,9483,043,5492,541,3852,515,5492,539,5522,497,54102,218,2792,275,8902,245,9541,989,9971,955,7822,067,5101,989,5451,128,1951,055,0001,532,8851,551,9131,499,0211,356,2561,198,169895,167826,759866,832600,247630,079
       Cash And Cash Equivalents 
108,168
0
95,533
0
99,957
97,887
78,013
82,905
30,218
25,360
21,903
36,657
42,643
42,550
54,825
43,868
52,189
59,889
57,467
0
129,493
159,937
319,236
223,121
379,975
422,436
297,655
476,453
603,432
791,431
673,118
776,799
701,939
936,231
956,460
983,705
742,491
828,075
847,019
807,480
791,172
926,669
999,946
715,582
623,553
830,759
411,277
332,974
462,637
417,009
457,195
425,604
1,091,949
643,181
935,936
582,377
516,028
759,923
1,449,952
1,335,712
1,513,574
1,568,003
2,709,111
2,512,593
2,369,982
3,958,875
2,176,503
2,418,533
2,511,768
3,312,467
3,684,383
3,359,217
2,562,786
2,455,270
4,603,353
4,163,793
5,839,188
3,964,024
4,249,182
3,514,102
3,509,010
2,031,021
1,160,434
435,034
2,112,556
1,629,213
1,469,401
1,029,485
606,783
479,907
893,658
371,319
94,815
36,576
34,836
82,678
580,626
452,371
399,581
418,674
385,901
280,709
199,283
251,576
251,576199,283280,709385,901418,674399,581452,371580,62682,67834,83636,57694,815371,319893,658479,907606,7831,029,4851,469,4011,629,2132,112,556435,0341,160,4342,031,0213,509,0103,514,1024,249,1823,964,0245,839,1884,163,7934,603,3532,455,2702,562,7863,359,2173,684,3833,312,4672,511,7682,418,5332,176,5033,958,8752,369,9822,512,5932,709,1111,568,0031,513,5741,335,7121,449,952759,923516,028582,377935,936643,1811,091,949425,604457,195417,009462,637332,974411,277830,759623,553715,582999,946926,669791,172807,480847,019828,075742,491983,705956,460936,231701,939776,799673,118791,431603,432476,453297,655422,436379,975223,121319,236159,937129,493057,46759,88952,18943,86854,82542,55042,64336,65721,90325,36030,21882,90578,01397,88799,957095,5330108,168
       Short-term Investments 
377
0
90,092
0
92
92
92
92
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-9,254
-4,983
-4,627
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,278,129
0
0
0
0
0
17,617
16,935
-60,114
0
0
-244,703
-242,811
0
0
0
0
0000-242,811-244,70300-60,11416,93517,617000001,278,1290000000000000000000000000000000000000000000-4,627-4,983-9,25400000000000000000000000000000000092929292090,0920377
       Net Receivables 
45,611
0
42,612
0
37,857
38,988
20,392
21,427
18,785
29,516
14,358
841,784
1,537,102
482,700
1,501,669
1,514,932
1,709,885
1,729,082
1,697,312
0
1,822,115
1,833,440
1,690,370
1,760,855
2,777,849
1,924,034
2,966,639
2,907,971
3,113,489
2,922,634
3,289,784
2,150,349
2,018,397
1,911,556
2,270,437
2,622,566
2,791,687
2,975,593
2,255,428
2,385,915
3,638,271
3,634,140
3,132,419
3,695,385
3,544,072
4,120,957
4,204,066
4,262,431
3,904,930
4,511,454
4,760,110
4,905,020
4,255,251
4,973,423
5,264,628
4,770,302
5,412,400
5,887,393
6,613,150
6,640,287
6,716,867
7,626,500
7,981,757
8,126,738
8,670,739
9,172,637
9,455,625
9,446,182
9,063,517
9,570,722
9,206,035
8,841,727
8,705,852
8,298,664
8,215,711
7,917,360
5,364,276
6,023,595
5,847,437
5,868,065
5,481,921
5,099,725
4,204,890
3,617,181
1,089,429
1,050,896
1,086,886
1,044,529
1,082,326
1,154,049
1,239,550
1,107,782
587,309
650,131
665,585
825,456
874,953
970,340
832,841
884,703
714,318
722,694
435,118
357,737
357,737435,118722,694714,318884,703832,841970,340874,953825,456665,585650,131587,3091,107,7821,239,5501,154,0491,082,3261,044,5291,086,8861,050,8961,089,4293,617,1814,204,8905,099,7255,481,9215,868,0655,847,4376,023,5955,364,2767,917,3608,215,7118,298,6648,705,8528,841,7279,206,0359,570,7229,063,5179,446,1829,455,6259,172,6378,670,7398,126,7387,981,7577,626,5006,716,8676,640,2876,613,1505,887,3935,412,4004,770,3025,264,6284,973,4234,255,2514,905,0204,760,1104,511,4543,904,9304,262,4314,204,0664,120,9573,544,0723,695,3853,132,4193,634,1403,638,2712,385,9152,255,4282,975,5932,791,6872,622,5662,270,4371,911,5562,018,3972,150,3493,289,7842,922,6343,113,4892,907,9712,966,6391,924,0342,777,8491,760,8551,690,3701,833,4401,822,11501,697,3121,729,0821,709,8851,514,9321,501,669482,7001,537,102841,78414,35829,51618,78521,42720,39238,98837,857042,612045,611
       Inventory 
231,368
0
347,859
0
292,891
320,524
277,686
370,301
315,284
295,375
285,898
247,773
397,819
398,290
399,292
429,216
481,899
484,939
461,520
0
542,743
539,822
499,590
549,170
771,622
769,817
844,327
945,565
1,049,741
1,110,109
1,159,050
1,365,500
1,392,801
1,720,962
1,696,813
1,847,490
2,944,218
2,685,620
3,853,166
3,459,156
3,010,183
3,007,946
2,790,475
2,793,047
2,637,499
3,089,813
3,241,996
3,578,266
3,824,571
3,969,471
4,179,087
4,415,626
4,468,304
4,696,553
4,612,985
4,761,711
4,347,236
4,728,247
4,352,496
4,756,470
4,926,257
5,306,830
5,560,376
5,596,939
5,833,009
6,103,850
6,178,454
6,448,595
7,017,174
7,650,955
8,518,611
9,005,521
8,570,912
8,835,089
8,920,154
9,216,292
5,504,131
5,467,005
6,009,378
6,357,166
6,145,441
6,279,407
6,139,349
5,860,786
774,607
851,193
796,905
794,223
845,324
747,896
790,082
830,795
671,399
657,269
708,898
695,313
634,049
670,466
732,815
735,747
609,897
603,298
567,742
720,786
720,786567,742603,298609,897735,747732,815670,466634,049695,313708,898657,269671,399830,795790,082747,896845,324794,223796,905851,193774,6075,860,7866,139,3496,279,4076,145,4416,357,1666,009,3785,467,0055,504,1319,216,2928,920,1548,835,0898,570,9129,005,5218,518,6117,650,9557,017,1746,448,5956,178,4546,103,8505,833,0095,596,9395,560,3765,306,8304,926,2574,756,4704,352,4964,728,2474,347,2364,761,7114,612,9854,696,5534,468,3044,415,6264,179,0873,969,4713,824,5713,578,2663,241,9963,089,8132,637,4992,793,0472,790,4753,007,9463,010,1833,459,1563,853,1662,685,6202,944,2181,847,4901,696,8131,720,9621,392,8011,365,5001,159,0501,110,1091,049,741945,565844,327769,817771,622549,170499,590539,822542,7430461,520484,939481,899429,216399,292398,290397,819247,773285,898295,375315,284370,301277,686320,524292,8910347,8590231,368
       Other Current Assets 
244,555
600,247
290,737
826,759
464,370
740,677
980,073
1,024,296
1,187,626
1,182,634
732,841
1,980
11,980
1,143,970
-4
1,980
1,980
1,980
1,980
0
3,190
6,353
6,353
8,238
-885,897
6,661
-882,206
-738,792
-851,303
-669,067
-815,268
-149,414
-167,582
-177,529
-217,032
-362,244
-439,885
-423,730
-205,415
44
-205,409
-164,194
-239,373
-215,560
-159,363
-189,472
-202,131
-233,087
-170,668
-185,185
-161,242
-156,707
-158,853
-190,982
-128,417
-135,662
-99,769
-130,161
-106,986
-109,769
-64,765
-102,024
-66,570
-91,932
-42,917
-57,180
6,013
15,840
7,242
4,741
47,780
85,013
340,027
339,942
334,740
366,761
375,676
281,224
344,009
307,832
342,527
354,039
369,805
355,866
454,266
416,182
399,308
387,614
445,542
424,481
395,350
384,393
246,588
222,266
195,584
172,841
128,725
127,930
134,336
135,165
48,683
118,774
73,427
76,435
76,43573,427118,77448,683135,165134,336127,930128,725172,841195,584222,266246,588384,393395,350424,481445,542387,614399,308416,182454,266355,866369,805354,039342,527307,832344,009281,224375,676366,761334,740339,942340,02785,01347,7804,7417,24215,8406,013-57,180-42,917-91,932-66,570-102,024-64,765-109,769-106,986-130,161-99,769-135,662-128,417-190,982-158,853-156,707-161,242-185,185-170,668-233,087-202,131-189,472-159,363-215,560-239,373-164,194-205,40944-205,415-423,730-439,885-362,244-217,032-177,529-167,582-149,414-815,268-669,067-851,303-738,792-882,2066,661-885,8978,2386,3536,3533,19001,9801,9801,9801,980-41,143,97011,9801,980732,8411,182,6341,187,6261,024,296980,073740,677464,370826,759290,737600,247244,555
   > Long-term Assets 
648,184
685,675
734,750
812,422
1,005,401
1,328,014
1,505,380
1,570,956
1,793,886
1,908,605
1,809,944
1,947,073
1,842,986
1,832,360
1,865,981
1,967,524
1,726,044
1,704,397
1,697,744
3,930,627
1,562,129
1,544,577
1,548,911
1,524,450
1,473,217
1,459,234
1,416,597
1,383,329
1,358,756
1,385,410
1,412,358
1,478,975
1,579,302
1,385,099
1,398,234
1,369,216
1,287,195
1,296,650
1,334,047
1,335,671
2,094,121
2,097,407
2,337,062
2,315,706
2,310,534
2,318,608
2,416,102
2,439,403
2,461,243
2,464,239
2,466,201
2,555,982
2,698,653
2,710,451
2,749,133
2,791,211
2,946,550
3,033,976
3,124,357
3,184,032
3,280,709
3,331,597
3,375,115
3,441,036
3,315,274
3,314,805
3,418,847
3,536,246
3,689,937
3,850,382
3,971,268
4,158,874
4,618,807
4,738,710
4,989,600
5,065,720
4,327,414
4,332,324
4,514,223
4,619,638
4,913,483
4,824,659
4,703,826
4,451,556
2,781,273
2,736,756
2,714,588
2,669,943
2,575,360
2,744,747
2,679,311
2,626,404
1,394,221
1,398,872
1,433,468
1,454,726
1,387,331
1,373,904
1,381,880
1,406,783
1,412,142
1,391,301
1,384,610
1,389,724
1,389,7241,384,6101,391,3011,412,1421,406,7831,381,8801,373,9041,387,3311,454,7261,433,4681,398,8721,394,2212,626,4042,679,3112,744,7472,575,3602,669,9432,714,5882,736,7562,781,2734,451,5564,703,8264,824,6594,913,4834,619,6384,514,2234,332,3244,327,4145,065,7204,989,6004,738,7104,618,8074,158,8743,971,2683,850,3823,689,9373,536,2463,418,8473,314,8053,315,2743,441,0363,375,1153,331,5973,280,7093,184,0323,124,3573,033,9762,946,5502,791,2112,749,1332,710,4512,698,6532,555,9822,466,2012,464,2392,461,2432,439,4032,416,1022,318,6082,310,5342,315,7062,337,0622,097,4072,094,1211,335,6711,334,0471,296,6501,287,1951,369,2161,398,2341,385,0991,579,3021,478,9751,412,3581,385,4101,358,7561,383,3291,416,5971,459,2341,473,2171,524,4501,548,9111,544,5771,562,1293,930,6271,697,7441,704,3971,726,0441,967,5241,865,9811,832,3601,842,9861,947,0731,809,9441,908,6051,793,8861,570,9561,505,3801,328,0141,005,401812,422734,750685,675648,184
       Property Plant Equipment 
610,700
648,190
700,577
779,117
973,987
1,155,026
1,327,796
1,391,374
1,604,705
1,715,063
1,607,291
1,751,028
1,657,952
678,020
1,668,237
1,770,394
1,517,755
1,497,262
1,491,856
0
1,366,371
1,349,199
1,354,867
1,330,245
1,286,163
1,281,260
1,237,037
1,198,109
1,190,370
1,213,349
1,247,003
1,315,727
1,407,190
1,216,435
1,229,491
1,203,341
1,132,267
1,143,756
1,141,923
1,111,486
1,742,339
1,740,063
1,788,227
1,765,885
1,769,663
1,771,068
1,802,741
1,810,287
1,824,740
1,826,327
1,825,970
1,896,052
2,023,970
2,041,240
2,060,629
2,082,609
2,122,550
2,185,055
2,219,259
2,209,945
2,256,242
2,240,188
2,200,092
2,170,633
2,122,587
2,115,209
2,120,362
2,194,672
2,129,017
2,243,038
2,355,563
2,381,290
2,859,185
2,949,485
3,204,242
3,250,322
3,065,902
2,965,033
3,115,548
3,206,965
3,517,152
3,475,559
3,339,833
3,173,264
1,674,932
1,640,526
1,649,700
1,622,490
1,617,176
1,798,443
1,748,334
1,723,515
931,329
938,160
978,896
999,143
1,006,005
995,219
786,453
814,774
828,104
803,792
795,707
812,325
812,325795,707803,792828,104814,774786,453995,2191,006,005999,143978,896938,160931,3291,723,5151,748,3341,798,4431,617,1761,622,4901,649,7001,640,5261,674,9323,173,2643,339,8333,475,5593,517,1523,206,9653,115,5482,965,0333,065,9023,250,3223,204,2422,949,4852,859,1852,381,2902,355,5632,243,0382,129,0172,194,6722,120,3622,115,2092,122,5872,170,6332,200,0922,240,1882,256,2422,209,9452,219,2592,185,0552,122,5502,082,6092,060,6292,041,2402,023,9701,896,0521,825,9701,826,3271,824,7401,810,2871,802,7411,771,0681,769,6631,765,8851,788,2271,740,0631,742,3391,111,4861,141,9231,143,7561,132,2671,203,3411,229,4911,216,4351,407,1901,315,7271,247,0031,213,3491,190,3701,198,1091,237,0371,281,2601,286,1631,330,2451,354,8671,349,1991,366,37101,491,8561,497,2621,517,7551,770,3941,668,237678,0201,657,9521,751,0281,607,2911,715,0631,604,7051,391,3741,327,7961,155,026973,987779,117700,577648,190610,700
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,098
1,098
1,098
1,098
1,098
1,098
1,098
1,098
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000000000000000001,0981,0981,0981,0981,0981,0981,0981,098000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
19,391
18,775
18,417
18,256
17,748
17,527
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000017,52717,74818,25618,41718,77519,391000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
141,574
142,606
142,905
140,195
131,538
78,492
76,089
83,426
82,670
98,105
97,564
87,369
86,839
86,765
0
82,583
82,410
80,663
80,440
78,700
78,583
78,022
77,907
66,887
66,290
65,727
65,294
67,158
23,095
21,904
20,284
19,022
17,266
57,467
56,623
204,830
200,835
402,072
404,620
419,198
414,016
490,157
505,685
513,836
511,468
513,251
530,968
517,428
513,613
526,227
548,864
649,978
673,451
718,392
787,791
830,543
893,506
960,054
1,046,488
1,022,553
1,027,147
1,108,493
1,131,816
1,209,081
1,229,807
1,228,841
1,240,628
1,220,484
1,231,808
1,234,160
1,240,110
854,804
864,941
866,791
901,218
924,657
915,223
919,018
901,232
531,880
527,644
507,368
492,484
474,735
465,983
454,868
416,171
172,023
169,173
166,767
164,714
161,247
160,390
132,740
132,210
130,550
129,514
135,952
127,022
127,022135,952129,514130,550132,210132,740160,390161,247164,714166,767169,173172,023416,171454,868465,983474,735492,484507,368527,644531,880901,232919,018915,223924,657901,218866,791864,941854,8041,240,1101,234,1601,231,8081,220,4841,240,6281,228,8411,229,8071,209,0811,131,8161,108,4931,027,1471,022,5531,046,488960,054893,506830,543787,791718,392673,451649,978548,864526,227513,613517,428530,968513,251511,468513,836505,685490,157414,016419,198404,620402,072200,835204,83056,62357,46717,26619,02220,28421,90423,09567,15865,29465,72766,29066,88777,90778,02278,58378,70080,44080,66382,41082,583086,76586,83987,36997,56498,10582,67083,42676,08978,492131,538140,195142,905142,606141,57400000
       Long-term Assets Other 
7,406
37,484
94,154
33,305
3,849
1,014
2,474
2,319
48,986
62,004
124,160
119,957
101,608
1,071,670
99,640
99,566
120,920
120,296
119,123
3,930,627
113,176
112,969
113,381
113,766
108,355
99,391
101,538
107,312
101,499
105,771
99,629
97,954
104,954
102,171
103,442
102,193
96,683
96,404
95,435
110,766
78,090
-218
-287
-287
80,748
92,599
80,539
81,406
74,256
73,591
73,562
74,783
79,028
78,453
78,749
78,590
81,309
80,533
79,887
79,522
79,267
78,878
82,388
80,196
26,383
25,753
29,482
32,079
79,527
86,826
58,041
196,945
197,168
211,611
195,647
174,021
152,022
237,605
266,550
245,635
253,784
213,749
178,557
162,595
378,817
372,081
363,930
1,622,490
295,030
291,985
288,178
302,473
109,561
110,348
108,772
36,217
42,340
41,480
41,612
40,783
49,208
48,508
7,546
7,546
7,5467,54648,50849,20840,78341,61241,48042,34036,217108,772110,348109,561302,473288,178291,985295,0301,622,490363,930372,081378,817162,595178,557213,749253,784245,635266,550237,605152,022174,021195,647211,611197,168196,94558,04186,82679,52732,07929,48225,75326,38380,19682,38878,87879,26779,52279,88780,53381,30978,59078,74978,45379,02874,78373,56273,59174,25681,40680,53992,59980,748-287-287-21878,090110,76695,43596,40496,683102,193103,442102,171104,95497,95499,629105,771101,499107,312101,53899,391108,355113,766113,381112,969113,1763,930,627119,123120,296120,92099,56699,6401,071,670101,608119,957124,16062,00448,9862,3192,4741,0143,84933,30594,15437,4847,406
> Total Liabilities 
894,364
878,430
936,168
967,006
1,191,072
1,555,871
1,847,637
2,040,115
2,377,599
2,453,161
1,916,430
2,123,974
2,895,036
2,961,680
2,888,232
3,014,790
3,150,095
3,154,697
3,081,677
3,930,627
3,226,851
3,245,784
3,208,900
3,192,597
3,626,806
3,684,721
3,617,639
3,900,828
4,168,633
4,419,822
4,515,592
4,389,874
4,280,272
4,457,430
4,782,854
5,113,810
5,975,916
6,001,678
6,683,897
6,577,569
7,943,253
8,147,155
7,684,980
7,936,908
7,538,057
8,712,752
8,483,610
8,782,389
8,933,466
9,568,011
10,062,327
10,475,251
10,727,039
11,177,191
11,778,376
11,142,944
11,487,100
12,626,430
12,580,151
13,081,006
13,649,349
15,004,622
16,842,130
16,860,907
17,403,835
19,889,905
18,754,402
19,586,322
20,030,350
22,259,173
23,628,325
24,002,467
23,974,354
24,113,373
26,733,284
26,677,059
20,389,661
19,039,961
19,933,145
19,853,783
20,242,225
18,936,182
17,887,039
17,176,892
6,115,974
5,814,958
5,731,539
5,393,446
5,208,111
5,311,195
5,833,157
5,268,940
3,571,293
3,467,659
3,547,470
3,755,364
2,631,939
2,655,936
2,565,643
2,678,106
2,152,256
2,166,943
2,106,464
2,333,751
2,333,7512,106,4642,166,9432,152,2562,678,1062,565,6432,655,9362,631,9393,755,3643,547,4703,467,6593,571,2935,268,9405,833,1575,311,1955,208,1115,393,4465,731,5395,814,9586,115,97417,176,89217,887,03918,936,18220,242,22519,853,78319,933,14519,039,96120,389,66126,677,05926,733,28424,113,37323,974,35424,002,46723,628,32522,259,17320,030,35019,586,32218,754,40219,889,90517,403,83516,860,90716,842,13015,004,62213,649,34913,081,00612,580,15112,626,43011,487,10011,142,94411,778,37611,177,19110,727,03910,475,25110,062,3279,568,0118,933,4668,782,3898,483,6108,712,7527,538,0577,936,9087,684,9808,147,1557,943,2536,577,5696,683,8976,001,6785,975,9165,113,8104,782,8544,457,4304,280,2724,389,8744,515,5924,419,8224,168,6333,900,8283,617,6393,684,7213,626,8063,192,5973,208,9003,245,7843,226,8513,930,6273,081,6773,154,6973,150,0953,014,7902,888,2322,961,6802,895,0362,123,9741,916,4302,453,1612,377,5992,040,1151,847,6371,555,8711,191,072967,006936,168878,430894,364
   > Total Current Liabilities 
557,069
539,943
538,998
509,079
607,614
771,612
913,199
1,051,448
1,161,696
1,235,513
844,921
1,039,020
2,278,076
2,344,720
2,271,271
2,394,004
2,756,488
2,781,091
2,707,461
0
3,144,916
3,163,379
3,126,965
3,110,886
3,168,836
3,230,411
2,845,640
3,115,690
3,520,451
3,770,868
3,866,405
4,126,635
4,137,155
4,272,361
4,597,222
5,041,086
5,909,344
5,933,705
6,620,142
6,513,365
7,900,831
7,453,040
6,755,343
6,883,130
6,503,017
7,663,318
7,206,625
7,458,043
8,021,574
8,690,258
9,146,797
9,545,381
10,395,780
10,859,960
11,354,337
10,757,698
11,092,145
12,224,207
12,154,160
12,651,884
13,260,098
14,312,258
15,575,434
14,905,749
14,780,103
14,678,966
12,639,004
13,696,769
14,088,888
15,829,956
17,056,903
17,681,523
18,220,547
19,393,004
23,213,281
23,621,787
18,901,991
16,883,737
17,479,313
17,545,643
18,001,451
17,428,588
16,914,087
16,224,694
4,045,765
3,779,496
3,665,240
3,357,843
3,298,059
3,272,936
3,878,851
3,766,280
2,322,311
2,199,717
2,293,694
2,497,396
1,715,596
1,735,470
1,753,859
1,869,757
1,566,258
1,553,222
1,610,905
1,901,598
1,901,5981,610,9051,553,2221,566,2581,869,7571,753,8591,735,4701,715,5962,497,3962,293,6942,199,7172,322,3113,766,2803,878,8513,272,9363,298,0593,357,8433,665,2403,779,4964,045,76516,224,69416,914,08717,428,58818,001,45117,545,64317,479,31316,883,73718,901,99123,621,78723,213,28119,393,00418,220,54717,681,52317,056,90315,829,95614,088,88813,696,76912,639,00414,678,96614,780,10314,905,74915,575,43414,312,25813,260,09812,651,88412,154,16012,224,20711,092,14510,757,69811,354,33710,859,96010,395,7809,545,3819,146,7978,690,2588,021,5747,458,0437,206,6257,663,3186,503,0176,883,1306,755,3437,453,0407,900,8316,513,3656,620,1425,933,7055,909,3445,041,0864,597,2224,272,3614,137,1554,126,6353,866,4053,770,8683,520,4513,115,6902,845,6403,230,4113,168,8363,110,8863,126,9653,163,3793,144,91602,707,4612,781,0912,756,4882,394,0042,271,2712,344,7202,278,0761,039,020844,9211,235,5131,161,6961,051,448913,199771,612607,614509,079538,998539,943557,069
       Short-term Debt 
212,104
0
302,663
0
321,182
372,266
347,141
447,293
427,190
498,768
369,951
356,520
1,417,769
907,990
1,423,923
1,462,321
1,672,845
1,680,245
1,700,942
0
2,017,073
2,035,853
2,016,079
2,057,190
1,732,169
1,746,927
1,273,714
1,339,064
1,364,974
1,462,014
1,304,797
1,441,063
830,858
1,283,258
1,469,829
1,540,169
1,528,687
1,759,736
1,897,187
1,937,050
2,893,263
2,758,590
2,396,093
2,740,593
2,948,611
3,807,080
3,564,424
3,682,202
4,221,626
4,276,369
4,257,123
4,527,887
5,771,386
5,512,272
6,211,232
6,717,735
7,023,976
7,879,500
7,773,708
8,136,033
8,835,000
8,660,000
8,955,683
8,711,687
8,763,704
8,435,005
7,310,566
8,247,206
8,949,572
10,064,291
10,962,445
11,644,840
12,113,810
13,161,763
15,543,262
16,183,737
13,126,303
11,056,449
11,266,448
11,178,052
11,117,720
11,851,896
12,245,132
12,231,163
360,784
379,829
405,274
426,174
456,790
534,499
571,861
612,157
180,010
196,812
194,230
191,975
367,066
368,959
394,889
548,750
973,210
962,118
0
0
00962,118973,210548,750394,889368,959367,066191,975194,230196,812180,010612,157571,861534,499456,790426,174405,274379,829360,78412,231,16312,245,13211,851,89611,117,72011,178,05211,266,44811,056,44913,126,30316,183,73715,543,26213,161,76312,113,81011,644,84010,962,44510,064,2918,949,5728,247,2067,310,5668,435,0058,763,7048,711,6878,955,6838,660,0008,835,0008,136,0337,773,7087,879,5007,023,9766,717,7356,211,2325,512,2725,771,3864,527,8874,257,1234,276,3694,221,6263,682,2023,564,4243,807,0802,948,6112,740,5932,396,0932,758,5902,893,2631,937,0501,897,1871,759,7361,528,6871,540,1691,469,8291,283,258830,8581,441,0631,304,7971,462,0141,364,9741,339,0641,273,7141,746,9271,732,1692,057,1902,016,0792,035,8532,017,07301,700,9421,680,2451,672,8451,462,3211,423,923907,9901,417,769356,520369,951498,768427,190447,293347,141372,266321,1820302,6630212,104
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
586,580
0
120,060
10,873,954
10,753,284
10,740,255
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,142
161,070
219,633
290,955
475,434
475,434290,955219,633161,070150,14200000000000000010,740,25510,753,28410,873,954120,0600586,580000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
74,939
0
80,143
0
112,086
126,236
209,016
218,458
280,896
277,090
244,358
306,090
437,114
441,870
382,988
457,504
503,472
499,681
498,169
0
594,599
587,959
580,363
607,903
948,389
947,831
936,961
1,179,449
1,541,243
1,711,073
1,983,737
1,849,960
2,349,991
2,418,599
2,565,266
2,823,595
3,554,206
3,191,638
3,691,930
3,584,627
4,216,956
3,888,714
3,720,716
3,514,303
2,998,257
3,233,441
3,066,755
3,226,047
3,205,911
3,558,427
3,837,058
4,145,995
3,916,172
4,739,002
4,628,646
3,602,689
3,618,191
3,882,298
3,950,086
4,093,772
4,002,546
5,210,253
6,190,497
5,813,376
5,613,471
5,780,640
4,878,050
5,020,745
4,656,417
5,289,920
5,646,005
5,630,204
5,351,156
5,356,758
6,696,442
6,280,612
4,723,223
4,910,807
5,238,542
5,311,087
5,491,001
3,996,144
2,894,546
1,804,897
1,118,479
1,105,657
1,006,606
1,035,570
981,271
953,679
988,035
979,675
771,246
815,134
959,909
1,153,707
760,320
856,488
1,046,224
1,008,142
313,681
355,543
669,779
734,710
734,710669,779355,543313,6811,008,1421,046,224856,488760,3201,153,707959,909815,134771,246979,675988,035953,679981,2711,035,5701,006,6061,105,6571,118,4791,804,8972,894,5463,996,1445,491,0015,311,0875,238,5424,910,8074,723,2236,280,6126,696,4425,356,7585,351,1565,630,2045,646,0055,289,9204,656,4175,020,7454,878,0505,780,6405,613,4715,813,3766,190,4975,210,2534,002,5464,093,7723,950,0863,882,2983,618,1913,602,6894,628,6464,739,0023,916,1724,145,9953,837,0583,558,4273,205,9113,226,0473,066,7553,233,4412,998,2573,514,3033,720,7163,888,7144,216,9563,584,6273,691,9303,191,6383,554,2062,823,5952,565,2662,418,5992,349,9911,849,9601,983,7371,711,0731,541,2431,179,449936,961947,831948,389607,903580,363587,959594,5990498,169499,681503,472457,504382,988441,870437,114306,090244,358277,090280,896218,458209,016126,236112,086080,143074,939
       Other Current Liabilities 
49,552
539,943
5,459
509,079
1,640
5,834
14,081
7,895
13,760
25,335
27,325
7,411
92,291
994,860
107,498
104,788
108,913
116,492
99,757
0
208,728
226,145
205,362
185,289
139,085
174,713
179,074
143,000
164,760
189,698
209,659
253,091
690,266
379,193
335,958
521,374
579,081
746,285
901,530
916,579
487,687
562,210
419,950
369,843
171,524
239,981
282,897
341,837
399,289
561,379
749,266
613,075
472,630
412,226
303,955
277,632
183,243
221,402
132,657
157,206
203,998
177,057
155,551
142,085
142,401
214,889
183,301
187,039
259,684
268,115
327,414
399,170
425,073
531,795
542,244
515,020
409,070
382,404
420,271
377,059
429,303
378,634
398,953
355,766
345,107
57,502
12,697
8,926
95,599
70,870
120,590
83,763
72,788
1,187,770
1,139,556
1,028,274
450,611
381,255
45,825
24,816
153,166
130,986
32,649
37,912
37,91232,649130,986153,16624,81645,825381,255450,6111,028,2741,139,5561,187,77072,78883,763120,59070,87095,5998,92612,69757,502345,107355,766398,953378,634429,303377,059420,271382,404409,070515,020542,244531,795425,073399,170327,414268,115259,684187,039183,301214,889142,401142,085155,551177,057203,998157,206132,657221,402183,243277,632303,955412,226472,630613,075749,266561,379399,289341,837282,897239,981171,524369,843419,950562,210487,687916,579901,530746,285579,081521,374335,958379,193690,266253,091209,659189,698164,760143,000179,074174,713139,085185,289205,362226,145208,728099,757116,492108,913104,788107,498994,86092,2917,41127,32525,33513,7607,89514,0815,8341,640509,0795,459539,94349,552
   > Long-term Liabilities 
337,294
338,487
397,170
457,926
583,458
784,259
934,438
988,668
1,215,903
1,217,648
1,071,509
1,084,953
616,961
616,960
616,961
620,786
393,607
373,607
374,216
0
81,935
82,405
81,935
81,711
457,971
454,310
771,999
785,138
648,182
648,954
649,187
263,240
143,117
185,070
185,632
72,724
66,572
67,973
63,755
64,204
42,422
694,115
929,637
1,053,778
1,035,039
1,049,434
1,276,985
1,324,347
911,892
877,752
915,530
929,870
331,259
317,232
424,039
385,246
394,956
402,224
425,991
429,122
389,251
692,364
1,266,697
1,955,158
2,623,732
5,210,939
6,115,398
5,889,553
5,941,462
6,429,217
6,571,422
6,320,944
5,753,807
4,720,369
3,520,003
3,055,271
1,487,670
2,156,224
2,453,832
2,308,140
2,240,774
1,507,594
972,952
952,198
2,070,208
2,035,462
2,066,299
2,035,603
1,910,052
2,038,258
1,954,305
1,502,660
1,248,981
1,267,943
1,253,776
1,257,968
916,343
920,466
811,784
808,349
585,998
613,721
495,560
432,153
432,153495,560613,721585,998808,349811,784920,466916,3431,257,9681,253,7761,267,9431,248,9811,502,6601,954,3052,038,2581,910,0522,035,6032,066,2992,035,4622,070,208952,198972,9521,507,5942,240,7742,308,1402,453,8322,156,2241,487,6703,055,2713,520,0034,720,3695,753,8076,320,9446,571,4226,429,2175,941,4625,889,5536,115,3985,210,9392,623,7321,955,1581,266,697692,364389,251429,122425,991402,224394,956385,246424,039317,232331,259929,870915,530877,752911,8921,324,3471,276,9851,049,4341,035,0391,053,778929,637694,11542,42264,20463,75567,97366,57272,724185,632185,070143,117263,240649,187648,954648,182785,138771,999454,310457,97181,71181,93582,40581,9350374,216373,607393,607620,786616,961616,960616,9611,084,9531,071,5091,217,6481,215,903988,668934,438784,259583,458457,926397,170338,487337,294
       Other Liabilities 
0
0
0
0
0
0
0
0
0
12,777
2,478
1
0
616,960
0
0
23,000
3,000
787
0
4,694
5,164
4,695
4,471
9,753
10,499
7,569
10,252
9,069
9,841
10,516
8,223
18,849
20,802
21,365
28,457
22,305
23,706
23,756
24,205
2,423
204,115
169,637
153,778
175,040
189,434
216,985
264,346
211,892
197,753
185,530
179,870
151,259
137,231
144,039
125,246
134,955
142,223
185,991
189,122
149,251
452,364
153,187
375,158
166,587
177,139
176,644
175,912
206,745
394,682
224,003
386,634
209,823
519,738
221,430
168,340
203,137
175,334
269,594
1,077,840
235,906
142,034
227,054
135,695
1,589,884
2,006,162
1,591,712
2,008,303
1,435,954
1,769,571
1,589,519
1,358,416
1,248,981
1,267,943
1,221,107
1,257,968
0
0
790,111
790,192
0
0
0
0
0000790,192790,111001,257,9681,221,1071,267,9431,248,9811,358,4161,589,5191,769,5711,435,9542,008,3031,591,7122,006,1621,589,884135,695227,054142,034235,9061,077,840269,594175,334203,137168,340221,430519,738209,823386,634224,003394,682206,745175,912176,644177,139166,587375,158153,187452,364149,251189,122185,991142,223134,955125,246144,039137,231151,259179,870185,530197,753211,892264,346216,985189,434175,040153,778169,637204,1152,42324,20523,75623,70622,30528,45721,36520,80218,8498,22310,5169,8419,06910,2527,56910,4999,7534,4714,6955,1644,69407873,00023,00000616,960012,47812,777000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
248,971
311,159
172,098
180,767
206,685
207,222
98,934
99,624
84,403
82,550
75,911
77,225
75,282
93,066
31,387
33,902
34,405
40,619
0
0
48,853
51,108
0
0
0
0
000051,10848,8530040,61934,40533,90231,38793,06675,28277,22575,91182,55084,40399,62498,934207,222206,685180,767172,098311,159248,971000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
383,899
407,492
665,414
672,176
709,118
969,934
992,663
1,003,984
948,312
958,867
935,962
938,218
899,410
900,650
894,590
897,027
781,026
781,724
786,433
796,161
794,162
798,065
809,466
827,015
848,372
860,338
978,159
1,013,662
1,048,609
1,062,066
1,135,102
1,161,771
1,174,660
1,244,611
1,265,833
1,287,276
1,284,051
1,294,307
1,330,747
1,324,247
1,273,403
1,247,351
1,226,273
1,229,657
1,320,671
1,360,217
1,483,531
1,494,193
1,463,126
1,506,731
1,546,177
1,576,452
1,556,206
1,581,370
1,576,790
1,544,413
1,552,757
1,568,089
2,755,245
2,676,991
2,678,611
2,687,766
2,684,287
2,696,716
2,705,299
2,568,900
2,427,356
2,226,847
2,059,631
1,935,779
1,612,845
1,263,765
658,503
391,433
163,098
-114,423
864,829
878,118
890,987
690,787
67,310
-509,556
-1,466,343
-2,610,364
1,108,420
884,626
748,623
547,756
364,018
258,793
186,030
76,000
-497,624
-478,091
-485,615
-501,049
1,011,059
976,670
952,830
940,761
1,044,392
1,005,192
965,652
923,365
923,365965,6521,005,1921,044,392940,761952,830976,6701,011,059-501,049-485,615-478,091-497,62476,000186,030258,793364,018547,756748,623884,6261,108,420-2,610,364-1,466,343-509,55667,310690,787890,987878,118864,829-114,423163,098391,433658,5031,263,7651,612,8451,935,7792,059,6312,226,8472,427,3562,568,9002,705,2992,696,7162,684,2872,687,7662,678,6112,676,9912,755,2451,568,0891,552,7571,544,4131,576,7901,581,3701,556,2061,576,4521,546,1771,506,7311,463,1261,494,1931,483,5311,360,2171,320,6711,229,6571,226,2731,247,3511,273,4031,324,2471,330,7471,294,3071,284,0511,287,2761,265,8331,244,6111,174,6601,161,7711,135,1021,062,0661,048,6091,013,662978,159860,338848,372827,015809,466798,065794,162796,161786,433781,724781,026897,027894,590900,650899,410938,218935,962958,867948,3121,003,984992,663969,934709,118672,176665,414407,492383,899
   Common Stock
161,824
161,824
215,824
215,824
280,571
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
0
340,919
340,919
340,919
340,919
340,919
0
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
340,919
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
545,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
765,471
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
1,684,036
2,064,747
2,064,747
2,064,747
2,064,747
2,064,747
2,064,747
0
0
002,064,7472,064,7472,064,7472,064,7472,064,7472,064,7471,684,0361,684,0361,684,0361,684,0361,684,0361,684,0361,684,0361,684,0361,684,0361,684,0361,684,0361,684,036765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471765,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471545,471340,919340,919340,919340,919340,919340,919340,919340,919340,919340,919340,919340,919340,919340,9190340,919340,919340,919340,919340,9190340,919340,919340,919340,919340,919340,919340,919340,919280,571215,824215,824161,824161,824
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
337,027
4,552,840
338,350
5,661,838
339,796
5,663,255
337,203
5,661,802
0
0
005,661,802337,2035,663,255339,7965,661,838338,3504,552,840337,0270000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
222,076
222,076
392,296
392,295
377,390
566,966
564,807
564,807
547,184
547,184
534,525
530,929
531,651
0
531,872
531,872
529,919
529,919
525,517
796,161
534,711
534,711
534,711
534,711
535,704
535,704
623,416
623,416
639,476
639,476
664,646
667,417
683,940
703,395
532,935
532,935
540,733
540,723
540,733
540,733
461,387
461,387
461,387
461,387
459,596
460,234
460,292
460,292
469,288
470,983
462,501
462,667
480,910
484,595
485,039
484,116
486,901
489,340
1,459,135
1,377,075
1,373,663
1,373,649
1,369,619
1,374,916
1,374,772
1,378,321
1,378,557
1,381,994
1,382,447
1,383,052
1,379,387
1,384,907
1,384,649
1,384,684
1,386,222
1,393,957
1,473,224
1,473,723
1,474,133
1,474,523
1,463,966
1,340,743
1,340,417
1,341,455
4,574,782
4,575,522
4,574,310
4,552,376
4,553,140
4,553,389
4,553,614
4,554,202
4,554,818
4,555,193
4,218,822
-4,479
5,318,684
-4,480
5,318,684
-4,480
5,318,684
-4,480
0
0
00-4,4805,318,684-4,4805,318,684-4,4805,318,684-4,4794,218,8224,555,1934,554,8184,554,2024,553,6144,553,3894,553,1404,552,3764,574,3104,575,5224,574,7821,341,4551,340,4171,340,7431,463,9661,474,5231,474,1331,473,7231,473,2241,393,9571,386,2221,384,6841,384,6491,384,9071,379,3871,383,0521,382,4471,381,9941,378,5571,378,3211,374,7721,374,9161,369,6191,373,6491,373,6631,377,0751,459,135489,340486,901484,116485,039484,595480,910462,667462,501470,983469,288460,292460,292460,234459,596461,387461,387461,387461,387540,733540,733540,723540,733532,935532,935703,395683,940667,417664,646639,476639,476623,416623,416535,704535,704534,711534,711534,711534,711796,161525,517529,919529,919531,872531,8720531,651530,929534,525547,184547,184564,807564,807566,966377,390392,295392,296222,076222,076



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.