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

Jiangsu Youli Investment Holding Co Ltd
Buy, Hold or Sell?

Let's analyze Jiangsu Youli Investment Holding Co Ltd together

I guess you are interested in Jiangsu Youli Investment Holding 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 Jiangsu Youli Investment Holding 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 Jiangsu Youli Investment Holding Co Ltd

I send you an email if I find something interesting about Jiangsu Youli Investment Holding Co Ltd.

1. Quick Overview

1.1. Quick analysis of Jiangsu Youli Investment Holding Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Jiangsu Youli Investment Holding Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥0.74
Expected worth in 1 year
¥0.05
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
¥-0.63
Return On Investment
-16.5%

For what price can you sell your share?

Current Price per Share
¥3.82
Expected price per share
¥2.42 - ¥3.91
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Jiangsu Youli Investment Holding Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥3.82
Intrinsic Value Per Share
¥-2.44 - ¥2.26
Total Value Per Share
¥-1.70 - ¥3.00

2.2. Growth of Jiangsu Youli Investment Holding Co Ltd (5 min.)




Is Jiangsu Youli Investment Holding Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$77.7m$152.3m-$76.2m-100.1%

How much money is Jiangsu Youli Investment Holding Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$12.4m-$9.2m-$3.1m-25.4%
Net Profit Margin-12.2%-8.9%--

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

2.3. Financial Health of Jiangsu Youli Investment Holding Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#546 / 730

Most Revenue
#364 / 730

Most Profit
#701 / 730

Most Efficient
#652 / 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 Jiangsu Youli Investment Holding Co Ltd?

Welcome investor! Jiangsu Youli Investment Holding Co Ltd's management wants to use your money to grow the business. In return you get a share of Jiangsu Youli Investment Holding Co Ltd.

First you should know what it really means to hold a share of Jiangsu Youli Investment Holding Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Jiangsu Youli Investment Holding Co Ltd is ¥3.82. 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 Jiangsu Youli Investment Holding 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 Jiangsu Youli Investment Holding 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 ¥0.74. Based on the TTM, the Book Value Change Per Share is ¥-0.17 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.11 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 ¥0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Jiangsu Youli Investment Holding 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 Eps0.000.1%-0.02-0.4%0.000.0%-0.01-0.3%-0.01-0.2%
Usd Book Value Change Per Share0.000.1%-0.02-0.6%-0.01-0.4%-0.01-0.3%-0.01-0.2%
Usd Dividend Per Share0.000.0%0.000.1%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.1%-0.02-0.6%-0.01-0.4%-0.01-0.3%-0.01-0.1%
Usd Price Per Share0.29-0.34-0.86-0.76-1.15-
Price to Earnings Ratio28.38-122.07-446.56-75.22-159.81-
Price-to-Total Gains Ratio85.49-58.60-399.96--24.12-1.50-
Price to Book Ratio2.82-3.46-4.30-2.97-3.83-
Price-to-Total Gains Ratio85.49-58.60-399.96--24.12-1.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.524486
Number of shares1906
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.02-0.01
Usd Total Gains Per Share-0.02-0.01
Gains per Quarter (1906 shares)-41.20-18.23
Gains per Year (1906 shares)-164.80-72.93
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
116-181-17514-87-83
232-361-34028-174-156
348-542-50543-261-229
464-723-67057-348-302
580-904-83571-436-375
696-1084-100085-523-448
7112-1265-116599-610-521
8127-1446-1330114-697-594
9143-1627-1495128-784-667
10159-1807-1660142-871-740

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 Share3.01.00.075.0%6.06.00.050.0%7.013.00.035.0%20.020.00.050.0%60.030.00.066.7%
Book Value Change Per Share2.02.00.050.0%3.09.00.025.0%6.014.00.030.0%17.023.00.042.5%50.040.00.055.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%84.00.06.093.3%
Total Gains per Share3.01.00.075.0%5.07.00.041.7%8.012.00.040.0%19.021.00.047.5%56.034.00.062.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Jiangsu Youli Investment Holding 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--0.018-0.173+1070%-0.108+707%-0.083+568%-0.051+389%
Book Value Per Share--0.7440.728+2%1.458-49%2.083-64%2.259-67%
Current Ratio--0.8800.866+2%0.889-1%1.020-14%1.442-39%
Debt To Asset Ratio--0.8620.8630%0.751+15%0.669+29%0.555+55%
Debt To Equity Ratio--6.2826.342-1%3.247+93%2.839+121%1.895+231%
Dividend Per Share--0.0070.015-56%0.005+25%0.014-50%0.014-52%
Enterprise Value---1932652963.490-1480328154.288-23%1571561466.230-223%1358958382.279-242%4446189156.396-143%
Eps--0.018-0.119+744%-0.006+131%-0.096+620%-0.053+388%
Ev To Ebitda Ratio--infinfnan%-20.986nan%infnan%infnan%
Ev To Sales Ratio---1.040-0.777-25%0.872-219%0.880-218%3.897-127%
Free Cash Flow Per Share---0.0450.037-221%-0.084+87%-0.073+63%-0.024-47%
Free Cash Flow To Equity Per Share---0.0450.043-205%-0.127+184%-0.036-19%-0.002-95%
Gross Profit Margin--1.0000.153+554%-26.981+2798%-4.420+542%-2.372+337%
Intrinsic Value_10Y_max--2.259--------
Intrinsic Value_10Y_min---2.444--------
Intrinsic Value_1Y_max---0.049--------
Intrinsic Value_1Y_min---0.269--------
Intrinsic Value_3Y_max--0.062--------
Intrinsic Value_3Y_min---0.791--------
Intrinsic Value_5Y_max--0.427--------
Intrinsic Value_5Y_min---1.293--------
Market Cap2906783098.880+45%1597969766.4001912260659.570-16%4780592884.480-67%4200709050.315-62%6368265442.918-75%
Net Profit Margin--0.030-0.122+502%-0.089+392%-0.171+665%-0.162+634%
Operating Margin----0.1150%-0.0640%-0.0970%-0.1350%
Operating Ratio--1.8081.397+29%1.055+71%1.119+62%1.069+69%
Pb Ratio5.136+45%2.8243.455-18%4.302-34%2.969-5%3.826-26%
Pe Ratio51.622+45%28.379122.074-77%446.555-94%75.220-62%159.809-82%
Price Per Share3.820+45%2.1002.510-16%6.283-67%5.518-62%8.368-75%
Price To Free Cash Flow Ratio-21.322-82%-11.721-3.642-69%-45.027+284%-15.908+36%10.187-215%
Price To Total Gains Ratio155.509+45%85.48958.599+46%399.957-79%-24.122+128%1.505+5581%
Quick Ratio--0.1430.312-54%0.436-67%0.526-73%0.778-82%
Return On Assets--0.003-0.022+742%-0.015+528%-0.019+653%-0.012+462%
Return On Equity--0.025-0.167+767%-0.065+360%-0.081+423%-0.043+272%
Total Gains Per Share--0.025-0.157+741%-0.103+517%-0.070+384%-0.037+252%
Usd Book Value--77702377.84476142848.837+2%152367274.574-49%217755759.150-64%236025876.623-67%
Usd Book Value Change Per Share--0.002-0.024+1070%-0.015+707%-0.011+568%-0.007+389%
Usd Book Value Per Share--0.1020.100+2%0.200-49%0.286-64%0.310-67%
Usd Dividend Per Share--0.0010.002-56%0.001+25%0.002-50%0.002-52%
Usd Eps--0.003-0.016+744%-0.001+131%-0.013+620%-0.007+388%
Usd Free Cash Flow---4679485.8973853997.343-221%-8760063.493+87%-7635182.694+63%-2500477.986-47%
Usd Free Cash Flow Per Share---0.0060.005-221%-0.012+87%-0.010+63%-0.003-47%
Usd Free Cash Flow To Equity Per Share---0.0060.006-205%-0.017+184%-0.005-19%0.000-95%
Usd Market Cap399101319.476+45%219401248.927262553388.559-16%656375403.039-67%576757352.608-62%874362845.313-75%
Usd Price Per Share0.524+45%0.2880.345-16%0.863-67%0.758-62%1.149-75%
Usd Profit--1932809.704-12446037.254+744%-9286232.485+580%-12070903.837+725%-6578694.776+440%
Usd Revenue--63791766.57472106160.344-12%77846763.600-18%63363573.130+1%57226113.923+11%
Usd Total Gains Per Share--0.003-0.022+741%-0.014+517%-0.010+384%-0.005+252%
 EOD+5 -3MRQTTM+22 -15YOY+21 -165Y+19 -1810Y+17 -20

3.3 Fundamental Score

Let's check the fundamental score of Jiangsu Youli Investment Holding Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1551.622
Price to Book Ratio (EOD)Between0-15.136
Net Profit Margin (MRQ)Greater than00.030
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.143
Current Ratio (MRQ)Greater than10.880
Debt to Asset Ratio (MRQ)Less than10.862
Debt to Equity Ratio (MRQ)Less than16.282
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.003
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Jiangsu Youli Investment Holding Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5068.558
Ma 20Greater thanMa 503.436
Ma 50Greater thanMa 1002.740
Ma 100Greater thanMa 2002.270
OpenGreater thanClose3.820
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Jiangsu Youli Investment Holding Co Ltd

Jiangsu Hagong Intelligent Robot Co., Ltd. engages in the intelligent manufacturing business in the People's Republic of China. The company offers intelligent logistics systems, such as logistics sorting, robotic warehousing, automated high-rise warehouse, and warehouse management systems; automobile automatic production lines; robotic application platform; and artificial intelligence solutions for building of data centers, research in sensing technology, machine vision, synergistic robots, and intelligent security protection. It also develops real estate projects; sells, repairs, and maintains technological application of robots and peripheral equipment; and designs, manufactures, installs, and debugs assembly line for autocar-body-in-white (BIW) welding. The company was formerly known as Jiangsu Youli Investment Holding Co., Ltd. and changed its name to Jiangsu Hagong Intelligent Robot Co., Ltd. in August 2017. Jiangsu Hagong Intelligent Robot Co., Ltd. was founded in 1980 and is based in Shanghai, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-17 00:05:10.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable 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 fair priced.
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 Jiangsu Youli Investment Holding Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Jiangsu Youli Investment Holding Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 3.0% 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 Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 3.0%. The company is making a profit. +1
  • The TTM is -12.2%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ3.0%TTM-12.2%+15.2%
TTM-12.2%YOY-8.9%-3.3%
TTM-12.2%5Y-17.1%+5.0%
5Y-17.1%10Y-16.2%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0%5.6%-2.6%
TTM-12.2%5.1%-17.3%
YOY-8.9%5.3%-14.2%
5Y-17.1%4.7%-21.8%
10Y-16.2%4.8%-21.0%
4.3.1.2. Return on Assets

Shows how efficient Jiangsu Youli Investment Holding Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jiangsu Youli Investment Holding Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.3% Return on Assets means that Jiangsu Youli Investment Holding Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -2.2%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.3%TTM-2.2%+2.6%
TTM-2.2%YOY-1.5%-0.7%
TTM-2.2%5Y-1.9%-0.3%
5Y-1.9%10Y-1.2%-0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.1%-0.8%
TTM-2.2%1.0%-3.2%
YOY-1.5%1.1%-2.6%
5Y-1.9%1.0%-2.9%
10Y-1.2%1.1%-2.3%
4.3.1.3. Return on Equity

Shows how efficient Jiangsu Youli Investment Holding Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jiangsu Youli Investment Holding Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.5% Return on Equity means Jiangsu Youli Investment Holding Co Ltd generated ¥0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -16.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ2.5%TTM-16.7%+19.2%
TTM-16.7%YOY-6.5%-10.2%
TTM-16.7%5Y-8.1%-8.6%
5Y-8.1%10Y-4.3%-3.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%2.4%+0.1%
TTM-16.7%2.1%-18.8%
YOY-6.5%2.2%-8.7%
5Y-8.1%1.9%-10.0%
10Y-4.3%2.2%-6.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Jiangsu Youli Investment Holding Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Jiangsu Youli Investment Holding Co Ltd is operating .

  • Measures how much profit Jiangsu Youli Investment Holding 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 Jiangsu Youli Investment Holding 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 Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-11.5%+11.5%
TTM-11.5%YOY-6.4%-5.1%
TTM-11.5%5Y-9.7%-1.9%
5Y-9.7%10Y-13.5%+3.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-11.5%6.7%-18.2%
YOY-6.4%6.1%-12.5%
5Y-9.7%5.7%-15.4%
10Y-13.5%5.3%-18.8%
4.3.2.2. Operating Ratio

Measures how efficient Jiangsu Youli Investment Holding Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are ¥1.81 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 1.808. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.397. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.808TTM1.397+0.411
TTM1.397YOY1.055+0.343
TTM1.3975Y1.119+0.279
5Y1.11910Y1.069+0.050
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8081.449+0.359
TTM1.3971.375+0.022
YOY1.0551.342-0.287
5Y1.1191.358-0.239
10Y1.0691.197-0.128
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Jiangsu Youli Investment Holding Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Jiangsu Youli Investment Holding 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 0.88 means the company has ¥0.88 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 0.880. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.866. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.880TTM0.866+0.014
TTM0.866YOY0.889-0.024
TTM0.8665Y1.020-0.154
5Y1.02010Y1.442-0.422
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8801.695-0.815
TTM0.8661.701-0.835
YOY0.8891.686-0.797
5Y1.0201.721-0.701
10Y1.4421.654-0.212
4.4.3.2. Quick Ratio

Measures if Jiangsu Youli Investment Holding 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 Jiangsu Youli Investment Holding Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.14 means the company can pay off ¥0.14 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 0.143. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.312. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.143TTM0.312-0.169
TTM0.312YOY0.436-0.124
TTM0.3125Y0.526-0.214
5Y0.52610Y0.778-0.252
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1430.737-0.594
TTM0.3120.816-0.504
YOY0.4360.886-0.450
5Y0.5260.959-0.433
10Y0.7780.970-0.192
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Jiangsu Youli Investment Holding Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Jiangsu Youli Investment Holding Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jiangsu Youli Investment Holding Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.86 means that Jiangsu Youli Investment Holding Co Ltd assets are financed with 86.2% credit (debt) and the remaining percentage (100% - 86.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 0.862. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.863. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.862TTM0.863-0.001
TTM0.863YOY0.751+0.111
TTM0.8635Y0.669+0.193
5Y0.66910Y0.555+0.114
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8620.490+0.372
TTM0.8630.491+0.372
YOY0.7510.506+0.245
5Y0.6690.502+0.167
10Y0.5550.495+0.060
4.5.4.2. Debt to Equity Ratio

Measures if Jiangsu Youli Investment Holding Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jiangsu Youli Investment Holding Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 628.2% means that company has ¥6.28 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The MRQ is 6.282. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.342. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.282TTM6.342-0.059
TTM6.342YOY3.247+3.095
TTM6.3425Y2.839+3.503
5Y2.83910Y1.895+0.944
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2820.960+5.322
TTM6.3420.959+5.383
YOY3.2471.038+2.209
5Y2.8391.075+1.764
10Y1.8951.049+0.846
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 Jiangsu Youli Investment Holding Co Ltd generates.

  • Above 15 is considered overpriced but always compare Jiangsu Youli Investment Holding Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 28.38 means the investor is paying ¥28.38 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The EOD is 51.622. Based on the earnings, the company is expensive. -2
  • The MRQ is 28.379. Based on the earnings, the company is overpriced. -1
  • The TTM is 122.074. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD51.622MRQ28.379+23.243
MRQ28.379TTM122.074-93.696
TTM122.074YOY446.555-324.481
TTM122.0745Y75.220+46.854
5Y75.22010Y159.809-84.590
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD51.62219.227+32.395
MRQ28.37917.584+10.795
TTM122.07419.321+102.753
YOY446.55518.345+428.210
5Y75.22021.857+53.363
10Y159.80927.709+132.100
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 Jiangsu Youli Investment Holding Co Ltd:

  • The EOD is -21.322. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -11.721. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.642. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-21.322MRQ-11.721-9.600
MRQ-11.721TTM-3.642-8.079
TTM-3.642YOY-45.027+41.385
TTM-3.6425Y-15.908+12.266
5Y-15.90810Y10.187-26.095
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-21.3226.724-28.046
MRQ-11.7216.304-18.025
TTM-3.6422.685-6.327
YOY-45.0271.711-46.738
5Y-15.9081.522-17.430
10Y10.1871.275+8.912
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 Jiangsu Youli Investment Holding 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 2.82 means the investor is paying ¥2.82 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Jiangsu Youli Investment Holding Co Ltd:

  • The EOD is 5.136. Based on the equity, the company is overpriced. -1
  • The MRQ is 2.824. Based on the equity, the company is underpriced. +1
  • The TTM is 3.455. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.136MRQ2.824+2.313
MRQ2.824TTM3.455-0.632
TTM3.455YOY4.302-0.846
TTM3.4555Y2.969+0.486
5Y2.96910Y3.826-0.857
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD5.1362.291+2.845
MRQ2.8242.019+0.805
TTM3.4552.126+1.329
YOY4.3022.198+2.104
5Y2.9692.472+0.497
10Y3.8262.900+0.926
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets4,096,554
Total Liabilities3,530,623
Total Stockholder Equity561,989
 As reported
Total Liabilities 3,530,623
Total Stockholder Equity+ 561,989
Total Assets = 4,096,554

Assets

Total Assets4,096,554
Total Current Assets2,756,900
Long-term Assets1,339,654
Total Current Assets
Cash And Cash Equivalents 84,744
Short-term Investments 37,166
Net Receivables 411,210
Inventory 1,312,879
Other Current Assets 17,797
Total Current Assets  (as reported)2,756,900
Total Current Assets  (calculated)1,863,796
+/- 893,103
Long-term Assets
Property Plant Equipment 327,635
Goodwill 243,967
Intangible Assets 93,358
Long-term Assets Other 297,000
Long-term Assets  (as reported)1,339,654
Long-term Assets  (calculated)961,959
+/- 377,695

Liabilities & Shareholders' Equity

Total Current Liabilities3,134,401
Long-term Liabilities396,221
Total Stockholder Equity561,989
Total Current Liabilities
Short Long Term Debt 44,806
Accounts payable 1,317,909
Other Current Liabilities 93,083
Total Current Liabilities  (as reported)3,134,401
Total Current Liabilities  (calculated)1,455,799
+/- 1,678,602
Long-term Liabilities
Long term Debt 193,450
Capital Lease Obligations Min Short Term Debt4,510
Long-term Liabilities Other 198,077
Long-term Liabilities  (as reported)396,221
Long-term Liabilities  (calculated)396,036
+/- 185
Total Stockholder Equity
Total Stockholder Equity (as reported)561,989
Total Stockholder Equity (calculated)0
+/- 561,989
Other
Capital Stock760,938
Common Stock Shares Outstanding 760,938
Net Debt 153,512
Net Invested Capital 800,245
Net Working Capital -377,502
Property Plant and Equipment Gross 327,635



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-311997-06-301996-12-311996-06-30
> Total Assets 
1,045,558
1,059,545
1,079,378
1,150,991
1,139,295
1,067,334
1,036,254
779,019
748,666
675,847
653,752
754,799
751,402
761,933
772,789
766,222
779,056
758,573
1,053,111
931,991
946,396
969,124
1,291,979
1,209,505
1,266,466
1,133,585
1,166,388
1,154,186
1,127,446
1,112,916
1,213,095
1,152,253
1,318,785
2,039,490
2,042,640
2,226,681
2,988,840
3,090,714
3,140,948
2,813,468
2,790,903
2,577,429
2,534,833
2,607,741
3,056,886
3,120,638
3,102,687
3,500,206
3,599,856
3,731,413
3,739,021
3,692,389
3,723,294
3,996,230
3,793,815
3,723,194
3,374,276
3,294,610
3,378,465
3,589,601
3,712,532
3,657,212
3,599,350
3,490,839
3,232,395
3,188,320
3,172,056
2,954,524
2,862,474
2,666,436
2,669,182
2,243,110
2,188,087
3,329,196
3,571,399
3,675,460
3,953,434
4,060,563
3,854,362
4,494,806
4,578,675
4,678,469
4,712,163
4,534,081
5,052,870
4,590,608
5,124,623
5,016,498
5,036,825
4,912,224
5,456,124
4,805,334
4,984,414
4,758,617
4,870,075
4,622,278
4,516,856
4,339,232
4,393,913
4,105,168
3,879,628
4,082,081
4,096,554
4,096,5544,082,0813,879,6284,105,1684,393,9134,339,2324,516,8564,622,2784,870,0754,758,6174,984,4144,805,3345,456,1244,912,2245,036,8255,016,4985,124,6234,590,6085,052,8704,534,0814,712,1634,678,4694,578,6754,494,8063,854,3624,060,5633,953,4343,675,4603,571,3993,329,1962,188,0872,243,1102,669,1822,666,4362,862,4742,954,5243,172,0563,188,3203,232,3953,490,8393,599,3503,657,2123,712,5323,589,6013,378,4653,294,6103,374,2763,723,1943,793,8153,996,2303,723,2943,692,3893,739,0213,731,4133,599,8563,500,2063,102,6873,120,6383,056,8862,607,7412,534,8332,577,4292,790,9032,813,4683,140,9483,090,7142,988,8402,226,6812,042,6402,039,4901,318,7851,152,2531,213,0951,112,9161,127,4461,154,1861,166,3881,133,5851,266,4661,209,5051,291,979969,124946,396931,9911,053,111758,573779,056766,222772,789761,933751,402754,799653,752675,847748,666779,0191,036,2541,067,3341,139,2951,150,9911,079,3781,059,5451,045,558
   > Total Current Assets 
451,439
441,573
401,731
494,369
498,909
452,171
439,774
226,547
209,012
187,191
175,289
227,751
227,613
240,608
254,006
241,634
0
225,461
244,278
177,923
202,395
228,768
369,804
297,114
0
234,012
276,383
284,161
332,525
334,625
0
395,714
553,109
670,350
693,024
668,509
1,579,287
1,647,069
1,685,835
1,124,100
1,086,862
861,973
798,222
881,811
1,389,873
1,464,810
1,473,813
1,877,493
2,004,452
2,163,394
2,175,811
2,073,903
2,128,029
2,431,470
2,259,627
2,239,547
1,926,632
1,883,551
2,000,256
2,255,596
2,413,010
2,263,285
2,244,072
2,209,155
2,061,568
2,053,341
2,072,046
2,005,758
1,938,056
1,767,784
1,791,411
1,728,514
1,675,546
2,217,994
2,269,280
2,409,916
2,689,860
2,689,985
2,717,865
2,442,866
2,530,292
2,590,980
2,615,521
2,400,267
2,915,718
2,418,378
2,850,241
2,582,599
2,561,789
2,407,256
2,654,721
2,378,408
2,552,485
2,561,777
2,859,728
2,780,140
2,661,026
2,505,180
2,550,811
2,703,070
2,506,893
2,720,195
2,756,900
2,756,9002,720,1952,506,8932,703,0702,550,8112,505,1802,661,0262,780,1402,859,7282,561,7772,552,4852,378,4082,654,7212,407,2562,561,7892,582,5992,850,2412,418,3782,915,7182,400,2672,615,5212,590,9802,530,2922,442,8662,717,8652,689,9852,689,8602,409,9162,269,2802,217,9941,675,5461,728,5141,791,4111,767,7841,938,0562,005,7582,072,0462,053,3412,061,5682,209,1552,244,0722,263,2852,413,0102,255,5962,000,2561,883,5511,926,6322,239,5472,259,6272,431,4702,128,0292,073,9032,175,8112,163,3942,004,4521,877,4931,473,8131,464,8101,389,873881,811798,222861,9731,086,8621,124,1001,685,8351,647,0691,579,287668,509693,024670,350553,109395,7140334,625332,525284,161276,383234,0120297,114369,804228,768202,395177,923244,278225,4610241,634254,006240,608227,613227,751175,289187,191209,012226,547439,774452,171498,909494,369401,731441,573451,439
       Cash And Cash Equivalents 
0
28,286
0
40,500
19,043
10,927
7,075
18,433
31,001
33,595
27,645
66,973
23,993
34,132
35,893
32,278
0
50,625
84,727
55,811
28,676
20,035
62,365
63,619
0
20,049
28,192
103,960
82,162
17,852
0
78,281
125,675
102,655
67,780
50,466
901,767
696,945
656,537
533,918
471,706
214,301
141,134
119,670
417,448
363,264
239,622
454,343
429,788
632,378
591,269
470,466
469,100
626,172
370,210
311,927
222,464
306,811
408,792
665,328
812,169
678,463
721,632
656,187
634,276
650,154
731,460
804,280
629,887
535,444
627,314
622,927
557,388
532,759
396,258
664,229
878,526
704,835
704,461
654,088
542,194
501,923
409,848
277,988
223,003
177,977
544,918
388,984
315,823
352,867
319,534
218,766
159,372
173,920
195,565
214,857
117,589
91,650
80,037
198,289
105,080
124,453
84,744
84,744124,453105,080198,28980,03791,650117,589214,857195,565173,920159,372218,766319,534352,867315,823388,984544,918177,977223,003277,988409,848501,923542,194654,088704,461704,835878,526664,229396,258532,759557,388622,927627,314535,444629,887804,280731,460650,154634,276656,187721,632678,463812,169665,328408,792306,811222,464311,927370,210626,172469,100470,466591,269632,378429,788454,343239,622363,264417,448119,670141,134214,301471,706533,918656,537696,945901,76750,46667,780102,655125,67578,281017,85282,162103,96028,19220,049063,61962,36520,03528,67655,81184,72750,625032,27835,89334,13223,99366,97327,64533,59531,00118,4337,07510,92719,04340,500028,2860
       Short-term Investments 
0
32,650
0
12,243
9,000
7,000
7,000
23,383
1,049
10,006
10,000
12,000
12,000
21,199
23,699
11,199
0
0
1,600
500
500
500
0
0
0
0
0
0
0
0
0
0
0
2,048
2,988
5,378
4,801
1,839
982
1,282
1,513
1,971
2,090
2,180
2,496
1,813
2,441
2,112
2,460
2,785
2,193
1,855
1,852
1,668
1,645
1,510
1,623
1,558
1,955
1,938
2,096
2,576
3,291
3,291
4,589
6,089
6,340
6,340
6,157
7,084
7,197
0
0
0
0
-8,186
-8,363
-7,187
0
0
0
0
0
-3,785
0
0
100,000
100,890
101,703
-1,702
-1,547
-6,697
824,343
738,694
0
23,265
23,265
23,265
23,265
37,166
34,249
37,166
37,166
37,16637,16634,24937,16623,26523,26523,26523,2650738,694824,343-6,697-1,547-1,702101,703100,890100,00000-3,78500000-7,187-8,363-8,18600007,1977,0846,1576,3406,3406,0894,5893,2913,2912,5762,0961,9381,9551,5581,6231,5101,6451,6681,8521,8552,1932,7852,4602,1122,4411,8132,4962,1802,0901,9711,5131,2829821,8394,8015,3782,9882,048000000000005005005001,6000011,19923,69921,19912,00012,00010,00010,0061,04923,3837,0007,0009,00012,243032,6500
       Net Receivables 
0
56,581
0
69,706
67,195
70,515
89,531
47,975
52,419
11,851
56,079
100,780
162,061
149,846
164,750
196,848
0
213,360
113,049
82,137
113,461
149,417
287,394
160,875
0
141,703
172,435
104,572
123,020
183,389
0
152,279
225,688
288,385
415,321
301,239
373,732
595,210
356,078
423,935
507,194
550,130
545,922
621,822
762,909
565,771
549,644
618,589
678,765
639,185
765,260
522,970
555,989
592,548
521,041
399,714
410,469
473,705
614,046
456,586
443,938
430,373
455,263
496,048
492,951
410,758
380,577
315,348
313,270
275,763
374,569
347,863
393,496
649,764
857,529
760,023
762,237
899,300
1,110,317
721,845
976,523
874,173
990,274
852,559
1,039,400
815,321
848,214
903,435
1,073,257
1,110,684
1,235,991
1,074,923
1,018,826
1,003,481
999,390
1,257,319
1,080,121
1,050,215
1,073,542
1,240,145
1,301,410
342,090
411,210
411,210342,0901,301,4101,240,1451,073,5421,050,2151,080,1211,257,319999,3901,003,4811,018,8261,074,9231,235,9911,110,6841,073,257903,435848,214815,3211,039,400852,559990,274874,173976,523721,8451,110,317899,300762,237760,023857,529649,764393,496347,863374,569275,763313,270315,348380,577410,758492,951496,048455,263430,373443,938456,586614,046473,705410,469399,714521,041592,548555,989522,970765,260639,185678,765618,589549,644565,771762,909621,822545,922550,130507,194423,935356,078595,210373,732301,239415,321288,385225,688152,2790183,389123,020104,572172,435141,7030160,875287,394149,417113,46182,137113,049213,3600196,848164,750149,846162,061100,78056,07911,85152,41947,97589,53170,51567,19569,706056,5810
       Other Current Assets 
451,439
94,425
401,731
146,768
161,544
135,498
119,333
43,702
54,816
43,933
1
-32,916
-43,358
-29,691
-35,269
-50,001
0
-88,333
-32,669
-17,673
-19,947
-21,836
-83,252
-13,398
0
-22,144
-19,144
-16,586
-11,666
-21,450
0
-13,450
-21,978
-15,599
-25,641
-19,299
-24,656
-15,700
-10,749
989
-21,694
-23,422
-20,253
222
222
222
222
443
443
443
443
443
-35,049
-31,761
-33,101
-19,894
-7,643
-10,073
-12,657
-4,617
-5,167
-7,033
-20,169
20,416
14,921
63,412
63,412
60,786
160,786
168,979
48,979
44,271
46,790
39,360
38,498
44,231
36,941
22,010
9,646
34,745
2,638
51,051
31,344
50,877
47,327
44,004
45,763
40,134
46,033
27,946
23,571
19,096
21,449
15,131
10,929
7,570
6,560
16,200
15,954
6,794
21,425
17,893
17,797
17,79717,89321,4256,79415,95416,2006,5607,57010,92915,13121,44919,09623,57127,94646,03340,13445,76344,00447,32750,87731,34451,0512,63834,7459,64622,01036,94144,23138,49839,36046,79044,27148,979168,979160,78660,78663,41263,41214,92120,416-20,169-7,033-5,167-4,617-12,657-10,073-7,643-19,894-33,101-31,761-35,049443443443443443222222222222-20,253-23,422-21,694989-10,749-15,700-24,656-19,299-25,641-15,599-21,978-13,4500-21,450-11,666-16,586-19,144-22,1440-13,398-83,252-21,836-19,947-17,673-32,669-88,3330-50,001-35,269-29,691-43,358-32,916143,93354,81643,702119,333135,498161,544146,768401,73194,425451,439
   > Long-term Assets 
594,118
617,972
677,647
656,622
640,386
615,163
596,480
552,472
539,654
488,655
478,462
527,048
523,789
521,325
518,783
524,588
779,056
533,112
808,833
754,068
744,001
740,356
922,175
912,391
1,266,466
899,573
890,005
870,025
794,921
778,291
1,213,095
756,540
765,676
1,369,140
1,349,616
1,558,172
1,409,553
1,443,645
1,455,113
1,689,368
1,704,041
1,715,456
1,736,611
1,725,930
1,667,013
1,655,827
1,628,874
1,622,713
1,595,403
1,568,019
1,563,210
1,618,486
1,595,265
1,564,760
1,534,188
1,483,647
1,447,644
1,411,059
1,378,209
1,334,005
1,299,522
1,393,928
1,355,278
1,281,685
1,170,827
1,134,978
1,100,010
948,767
924,419
898,652
877,772
514,596
512,541
1,111,202
1,302,120
1,265,545
1,263,574
1,370,578
1,136,497
2,051,940
2,048,382
2,087,489
2,096,642
2,133,814
2,137,152
2,172,230
2,274,382
2,433,899
2,475,036
2,504,968
2,801,402
2,426,926
2,431,929
2,196,839
2,010,347
1,842,138
1,855,830
1,834,052
1,843,102
1,402,098
1,372,735
1,361,887
1,339,654
1,339,6541,361,8871,372,7351,402,0981,843,1021,834,0521,855,8301,842,1382,010,3472,196,8392,431,9292,426,9262,801,4022,504,9682,475,0362,433,8992,274,3822,172,2302,137,1522,133,8142,096,6422,087,4892,048,3822,051,9401,136,4971,370,5781,263,5741,265,5451,302,1201,111,202512,541514,596877,772898,652924,419948,7671,100,0101,134,9781,170,8271,281,6851,355,2781,393,9281,299,5221,334,0051,378,2091,411,0591,447,6441,483,6471,534,1881,564,7601,595,2651,618,4861,563,2101,568,0191,595,4031,622,7131,628,8741,655,8271,667,0131,725,9301,736,6111,715,4561,704,0411,689,3681,455,1131,443,6451,409,5531,558,1721,349,6161,369,140765,676756,5401,213,095778,291794,921870,025890,005899,5731,266,466912,391922,175740,356744,001754,068808,833533,112779,056524,588518,783521,325523,789527,048478,462488,655539,654552,472596,480615,163640,386656,622677,647617,972594,118
       Property Plant Equipment 
483,837
494,649
539,525
484,754
488,055
478,748
472,063
468,512
461,132
410,514
400,151
451,706
449,851
447,046
445,958
454,705
0
463,012
706,669
642,602
641,760
637,128
799,019
822,915
0
807,655
797,900
708,362
689,284
674,727
0
654,989
572,179
1,218,629
1,220,816
1,202,989
1,187,814
1,259,519
1,288,039
1,540,127
1,564,926
1,577,254
1,602,488
1,595,540
1,537,363
1,536,670
1,509,212
1,498,743
1,471,340
1,443,011
1,447,067
1,489,092
1,460,131
1,424,922
1,392,436
1,359,100
1,327,442
1,295,380
1,264,409
1,224,037
1,192,185
1,287,831
1,248,962
1,171,038
1,062,251
1,025,020
1,002,087
845,341
822,608
799,072
776,606
413,099
409,743
415,756
415,633
405,452
403,830
409,792
66,199
116,976
109,033
113,260
112,972
124,348
134,298
167,757
190,911
222,688
257,655
312,650
346,689
325,585
331,597
329,306
338,190
337,246
343,938
341,813
338,157
356,672
351,939
348,979
327,635
327,635348,979351,939356,672338,157341,813343,938337,246338,190329,306331,597325,585346,689312,650257,655222,688190,911167,757134,298124,348112,972113,260109,033116,97666,199409,792403,830405,452415,633415,756409,743413,099776,606799,072822,608845,3411,002,0871,025,0201,062,2511,171,0381,248,9621,287,8311,192,1851,224,0371,264,4091,295,3801,327,4421,359,1001,392,4361,424,9221,460,1311,489,0921,447,0671,443,0111,471,3401,498,7431,509,2121,536,6701,537,3631,595,5401,602,4881,577,2541,564,9261,540,1271,288,0391,259,5191,187,8141,202,9891,220,8161,218,629572,179654,9890674,727689,284708,362797,900807,6550822,915799,019637,128641,760642,602706,669463,0120454,705445,958447,046449,851451,706400,151410,514461,132468,512472,063478,748488,055484,754539,525494,649483,837
       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
2,050
2,050
2,050
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
555,522
555,522
562,399
562,399
562,399
562,399
947,224
947,224
947,224
947,224
947,224
947,224
947,224
947,224
1,017,676
1,017,676
1,017,676
1,017,676
753,270
753,270
603,270
403,270
519,723
519,723
519,723
519,723
243,967
243,967
243,967
243,967
243,967243,967243,967243,967519,723519,723519,723519,723403,270603,270753,270753,2701,017,6761,017,6761,017,6761,017,676947,224947,224947,224947,224947,224947,224947,224947,224562,399562,399562,399562,399555,522555,522000000000000000000000000000000000000002,0502,0502,05000000000000000000000000000000000
       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
212,965
450,711
888,952
891,540
935,963
943,591
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000943,591935,963891,540888,952450,711212,96500000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
6,152
6,071
0
6,147
6,060
5,970
6,121
6,030
7,395
8,844
14,161
17,945
17,899
17,810
17,756
17,433
0
9,457
5,115
4,751
4,698
6,963
6,852
6,723
0
6,483
6,377
74,679
18,741
18,290
0
18,074
17,898
37,797
17,650
45,099
44,923
42,248
42,004
40,954
40,702
40,450
40,220
34,772
34,549
34,326
34,103
33,880
33,657
33,435
33,212
32,989
32,766
32,543
32,336
32,097
31,875
31,277
31,075
30,873
30,671
30,469
30,267
45,564
39,628
38,262
37,965
24,101
23,905
23,709
23,513
23,316
23,120
63,315
63,054
71,361
70,313
70,302
48,756
82,122
83,645
83,796
82,485
124,855
122,232
120,546
121,001
123,950
121,564
117,870
116,023
159,395
156,363
148,826
146,226
131,487
137,526
126,519
122,551
126,657
98,224
95,407
93,358
93,35895,40798,224126,657122,551126,519137,526131,487146,226148,826156,363159,395116,023117,870121,564123,950121,001120,546122,232124,85582,48583,79683,64582,12248,75670,30270,31371,36163,05463,31523,12023,31623,51323,70923,90524,10137,96538,26239,62845,56430,26730,46930,67130,87331,07531,27731,87532,09732,33632,54332,76632,98933,21233,43533,65733,88034,10334,32634,54934,77240,22040,45040,70240,95442,00442,24844,92345,09917,65037,79717,89818,074018,29018,74174,6796,3776,48306,7236,8526,9634,6984,7515,1159,457017,43317,75617,81017,89917,94514,1618,8447,3956,0306,1215,9706,0606,14706,0716,152
       Long-term Assets Other 
104,129
117,252
138,122
154,566
856
920
709
58,119
54,861
56,026
-14
4,089
4,089
4,027
22
3,592
779,056
60,643
9,199
48,082
1,862
37,645
116,304
82,752
1,266,466
85,435
85,728
86,984
86,896
85,274
1,213,095
83,476
163,105
80,790
81,099
76,809
75,655
72,112
70,676
70,399
70,055
69,936
69,478
69,020
68,759
67,500
67,551
66,647
66,418
66,167
64,998
77,848
76,020
75,879
73,861
74,189
72,034
69,826
68,016
65,794
63,746
62,020
60,529
43,905
44,395
45,444
45,016
57,911
57,496
58,056
57,270
67,835
67,857
67,296
254,091
9,689
9,689
97,200
457,016
903,932
905,245
939,561
949,909
3,384
913,890
911,613
157,431
129,570
137,451
8,641
290,000
291,796
1,122,440
1,037,970
299,728
323,500
323,710
323,250
329,553
343,940
342,209
297,000
297,000
297,000297,000342,209343,940329,553323,250323,710323,500299,7281,037,9701,122,440291,796290,0008,641137,451129,570157,431911,613913,8903,384949,909939,561905,245903,932457,01697,2009,6899,689254,09167,29667,85767,83557,27058,05657,49657,91145,01645,44444,39543,90560,52962,02063,74665,79468,01669,82672,03474,18973,86175,87976,02077,84864,99866,16766,41866,64767,55167,50068,75969,02069,47869,93670,05570,39970,67672,11275,65576,80981,09980,790163,10583,4761,213,09585,27486,89686,98485,72885,4351,266,46682,752116,30437,6451,86248,0829,19960,643779,0563,592224,0274,0894,089-1456,02654,86158,119709920856154,566138,122117,252104,129
> Total Liabilities 
426,286
440,110
459,481
465,908
446,843
412,942
421,136
475,842
442,860
387,304
375,181
439,551
436,878
445,346
451,181
442,410
779,056
434,341
637,379
494,961
505,980
520,535
799,558
732,967
1,266,466
638,550
678,212
674,865
658,471
642,461
1,213,095
675,404
808,072
1,296,165
1,218,554
1,178,895
1,187,061
1,280,599
1,347,602
1,054,744
1,063,943
889,367
841,701
888,948
1,304,574
1,326,723
1,275,049
1,622,226
1,679,798
1,814,838
1,835,854
1,826,047
1,890,446
2,194,322
2,047,938
1,888,351
1,416,668
1,189,709
1,183,847
1,342,361
1,407,046
1,586,943
1,467,763
1,406,317
1,124,739
1,077,986
1,095,842
876,702
821,876
644,047
662,522
670,849
635,050
1,690,829
1,921,467
1,990,814
2,242,335
2,322,593
2,125,607
2,696,205
2,787,912
2,860,286
2,879,583
2,668,232
3,202,015
2,764,806
2,609,151
2,464,974
2,496,160
2,417,852
2,998,701
2,846,011
3,064,189
3,098,262
3,449,489
3,506,930
3,402,103
3,221,841
3,302,446
3,556,313
3,328,510
3,529,694
3,530,623
3,530,6233,529,6943,328,5103,556,3133,302,4463,221,8413,402,1033,506,9303,449,4893,098,2623,064,1892,846,0112,998,7012,417,8522,496,1602,464,9742,609,1512,764,8063,202,0152,668,2322,879,5832,860,2862,787,9122,696,2052,125,6072,322,5932,242,3351,990,8141,921,4671,690,829635,050670,849662,522644,047821,876876,7021,095,8421,077,9861,124,7391,406,3171,467,7631,586,9431,407,0461,342,3611,183,8471,189,7091,416,6681,888,3512,047,9382,194,3221,890,4461,826,0471,835,8541,814,8381,679,7981,622,2261,275,0491,326,7231,304,574888,948841,701889,3671,063,9431,054,7441,347,6021,280,5991,187,0611,178,8951,218,5541,296,165808,072675,4041,213,095642,461658,471674,865678,212638,5501,266,466732,967799,558520,535505,980494,961637,379434,341779,056442,410451,181445,346436,878439,551375,181387,304442,860475,842421,136412,942446,843465,908459,481440,110426,286
   > Total Current Liabilities 
408,068
417,795
437,528
443,052
416,245
388,598
393,287
449,487
416,157
387,304
375,178
439,551
436,878
445,346
451,181
368,510
0
360,441
602,127
464,512
475,569
503,761
782,805
732,643
0
638,264
677,908
674,565
658,171
642,161
0
674,704
807,373
1,236,616
1,159,006
1,070,321
1,167,179
1,268,563
1,339,756
1,054,744
1,063,943
889,367
841,701
872,049
996,675
1,143,001
1,106,447
1,466,947
1,551,954
1,712,354
1,758,350
1,775,431
1,857,661
2,180,459
2,034,379
1,875,095
1,403,715
1,177,060
1,171,501
1,330,319
1,395,308
1,575,508
1,255,504
1,275,490
994,215
987,766
1,005,925
827,089
772,242
635,041
653,042
640,766
605,304
1,358,711
1,589,494
1,674,374
1,760,866
1,797,619
1,608,362
2,322,095
2,378,068
2,499,496
2,516,797
2,159,799
2,693,191
2,312,676
2,025,328
1,952,281
1,981,241
1,893,431
2,476,663
2,467,653
2,686,893
2,737,219
3,092,179
3,055,399
2,952,604
2,900,529
2,890,939
3,150,786
2,923,430
3,134,327
3,134,401
3,134,4013,134,3272,923,4303,150,7862,890,9392,900,5292,952,6043,055,3993,092,1792,737,2192,686,8932,467,6532,476,6631,893,4311,981,2411,952,2812,025,3282,312,6762,693,1912,159,7992,516,7972,499,4962,378,0682,322,0951,608,3621,797,6191,760,8661,674,3741,589,4941,358,711605,304640,766653,042635,041772,242827,0891,005,925987,766994,2151,275,4901,255,5041,575,5081,395,3081,330,3191,171,5011,177,0601,403,7151,875,0952,034,3792,180,4591,857,6611,775,4311,758,3501,712,3541,551,9541,466,9471,106,4471,143,001996,675872,049841,701889,3671,063,9431,054,7441,339,7561,268,5631,167,1791,070,3211,159,0061,236,616807,373674,7040642,161658,171674,565677,908638,2640732,643782,805503,761475,569464,512602,127360,4410368,510451,181445,346436,878439,551375,178387,304416,157449,487393,287388,598416,245443,052437,528417,795408,068
       Short-term Debt 
0
276,608
0
284,852
273,246
283,416
277,216
290,208
284,308
275,213
279,101
287,002
283,502
306,002
305,002
224,672
0
243,800
276,800
311,800
379,700
411,800
541,800
559,430
0
509,230
514,450
399,150
401,550
306,800
0
283,500
366,500
542,500
581,000
468,000
568,300
666,599
680,000
655,000
695,000
522,000
492,000
525,000
625,000
683,767
487,767
312,857
214,031
206,924
205,287
158,777
159,481
342,701
141,489
106,109
95,000
95,000
95,000
95,000
85,000
160,000
51,500
133,003
81,435
80,608
130,634
130,511
80,511
80,347
101,017
90,210
40,210
45,000
53,900
45,000
45,000
95,000
95,000
199,000
239,121
213,451
254,144
311,104
343,921
515,660
420,910
489,369
577,925
602,577
639,971
483,411
434,639
443,814
323,892
360,888
293,573
307,760
233,144
154,007
101,599
0
0
00101,599154,007233,144307,760293,573360,888323,892443,814434,639483,411639,971602,577577,925489,369420,910515,660343,921311,104254,144213,451239,121199,00095,00095,00045,00045,00053,90045,00040,21090,210101,01780,34780,511130,511130,63480,60881,435133,00351,500160,00085,00095,00095,00095,00095,000106,109141,489342,701159,481158,777205,287206,924214,031312,857487,767683,767625,000525,000492,000522,000695,000655,000680,000666,599568,300468,000581,000542,500366,500283,5000306,800401,550399,150514,450509,2300559,430541,800411,800379,700311,800276,800243,8000224,672305,002306,002283,502287,002279,101275,213284,308290,208277,216283,416273,246284,8520276,6080
       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
70,000
70,000
105,000
134,121
108,451
149,144
300,672
333,646
422,997
354,660
346,744
435,660
462,264
500,821
396,735
348,378
356,691
290,912
336,133
269,932
285,810
217,341
136,576
83,729
57,058
44,806
44,80657,05883,729136,576217,341285,810269,932336,133290,912356,691348,378396,735500,821462,264435,660346,744354,660422,997333,646300,672149,144108,451134,121105,00070,00070,00000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
1,987
0
46,500
40,628
26,307
39,968
44,327
40,802
25,173
16,624
49,494
48,616
43,555
44,701
57,244
0
62,440
110,872
41,924
41,439
22,829
83,763
71,904
0
39,304
70,603
75,037
58,999
53,000
0
127,531
148,110
235,157
115,528
179,180
157,178
95,468
67,217
262,681
277,142
265,255
268,301
275,325
253,466
208,569
192,841
288,611
288,389
237,651
173,929
128,010
159,312
175,083
126,621
336,103
272,042
286,643
300,443
280,285
206,529
429,925
379,146
394,282
282,762
306,537
265,331
224,581
215,301
181,471
183,187
180,763
146,351
359,596
497,235
416,832
484,180
576,761
527,650
679,444
906,558
944,554
829,786
818,662
724,470
629,462
660,740
628,399
552,113
537,085
708,692
828,814
907,457
922,456
1,041,334
1,006,085
875,982
996,100
1,046,626
1,150,521
1,040,807
1,236,269
1,317,909
1,317,9091,236,2691,040,8071,150,5211,046,626996,100875,9821,006,0851,041,334922,456907,457828,814708,692537,085552,113628,399660,740629,462724,470818,662829,786944,554906,558679,444527,650576,761484,180416,832497,235359,596146,351180,763183,187181,471215,301224,581265,331306,537282,762394,282379,146429,925206,529280,285300,443286,643272,042336,103126,621175,083159,312128,010173,929237,651288,389288,611192,841208,569253,466275,325268,301265,255277,142262,68167,21795,468157,178179,180115,528235,157148,110127,531053,00058,99975,03770,60339,304071,90483,76322,82941,43941,924110,87262,440057,24444,70143,55548,61649,49416,62425,17340,80244,32739,96826,30740,62846,50001,9870
       Other Current Liabilities 
408,068
63,885
437,528
40,308
38,194
14,173
17,041
29,431
12,185
4,160
5,078
3,283
2,867
2,772
3,059
564
0
434
3,864
6,475
12,733
19,759
19,862
35,848
0
18,496
15,012
28,536
16,663
19,699
0
93,291
184,777
254,653
349,216
364,912
376,418
379,247
449,678
63,079
31,932
50,849
28,584
29,858
37,235
166,463
348,598
832,671
1,030,457
1,298,282
1,424,952
1,496,274
1,546,977
1,639,240
1,718,442
1,349,924
854,699
469,688
418,178
574,615
702,223
574,219
491,344
381,479
285,947
281,294
311,197
248,914
257,278
163,025
122,655
152,219
179,061
363,593
389,307
506,828
497,364
605,803
501,566
413,593
311,153
454,868
552,470
349,845
10,275
821
1,640
7,601
7,367
14,815
17,079
1,155,428
1,344,797
1,370,949
732,578
836,144
866,611
218,728
113,328
131,682
129,661
101,118
93,083
93,083101,118129,661131,682113,328218,728866,611836,144732,5781,370,9491,344,7971,155,42817,07914,8157,3677,6011,64082110,275349,845552,470454,868311,153413,593501,566605,803497,364506,828389,307363,593179,061152,219122,655163,025257,278248,914311,197281,294285,947381,479491,344574,219702,223574,615418,178469,688854,6991,349,9241,718,4421,639,2401,546,9771,496,2741,424,9521,298,2821,030,457832,671348,598166,46337,23529,85828,58450,84931,93263,079449,678379,247376,418364,912349,216254,653184,77793,291019,69916,66328,53615,01218,496035,84819,86219,75912,7336,4753,86443405643,0592,7722,8673,2835,0784,16012,18529,43117,04114,17338,19440,308437,52863,885408,068
   > Long-term Liabilities 
18,217
22,315
21,953
22,856
30,599
24,344
27,849
26,354
26,703
0
2
0
0
0
0
73,900
0
73,900
35,252
30,449
30,411
16,773
16,753
324
0
286
304
300
300
300
0
700
700
59,548
59,548
108,574
19,882
12,037
7,846
0
0
0
0
16,899
307,899
183,722
168,602
155,278
127,844
102,484
77,504
50,616
32,785
13,863
13,560
13,256
12,952
12,649
12,345
12,042
11,738
11,435
212,258
130,827
130,524
90,220
89,917
49,613
49,635
9,006
9,480
30,083
29,746
332,117
331,974
316,440
481,468
524,974
517,245
374,111
409,844
360,790
362,786
508,432
508,825
452,130
583,823
512,693
514,918
524,422
522,038
378,358
377,297
361,044
357,310
451,531
449,500
321,312
411,507
405,527
405,080
395,367
396,221
396,221395,367405,080405,527411,507321,312449,500451,531357,310361,044377,297378,358522,038524,422514,918512,693583,823452,130508,825508,432362,786360,790409,844374,111517,245524,974481,468316,440331,974332,11729,74630,0839,4809,00649,63549,61389,91790,220130,524130,827212,25811,43511,73812,04212,34512,64912,95213,25613,56013,86332,78550,61677,504102,484127,844155,278168,602183,722307,89916,89900007,84612,03719,882108,57459,54859,5487007000300300300304286032416,75316,77330,41130,44935,25273,900073,90000002026,70326,35427,84924,34430,59922,85621,95322,31518,217
       Other Liabilities 
0
0
0
0
0
0
0
0
25,903
0
3
0
0
0
0
0
0
1
252
449
410
374
353
324
0
287
304
300
300
300
0
700
700
942
940
904
2,275
0
0
0
0
0
0
16,899
307,899
183,722
168,602
155,279
127,844
102,484
77,504
50,616
32,785
13,863
13,559
13,256
12,953
12,649
12,346
12,042
11,738
11,435
212,259
10,827
10,524
10,220
9,917
9,613
9,635
9,006
9,480
30,083
29,746
32,117
31,974
36,440
201,468
204,974
197,245
209,111
244,844
245,790
247,786
257,402
257,623
262,938
262,856
263,489
265,379
273,606
270,943
139,927
138,700
137,414
133,421
0
0
108,104
201,057
0
0
0
0
0000201,057108,10400133,421137,414138,700139,927270,943273,606265,379263,489262,856262,938257,623257,402247,786245,790244,844209,111197,245204,974201,46836,44031,97432,11729,74630,0839,4809,0069,6359,6139,91710,22010,52410,827212,25911,43511,73812,04212,34612,64912,95313,25613,55913,86332,78550,61677,504102,484127,844155,279168,602183,722307,89916,8990000002,2759049409427007000300300300304287032435337441044925210000003025,90300000000
       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
8,482
8,280
5,357
8,037
10,369
14,399
3,785
3,503
3,053
3,177
2,437
2,218
1,702
1,547
6,697
8,022
8,574
8,428
0
0
9,659
8,962
0
0
0
0
00008,9629,659008,4288,5748,0226,6971,5471,7022,2182,4373,1773,0533,5033,78514,39910,3698,0375,3578,2808,48200000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
616,259
616,379
619,896
685,083
692,452
654,392
615,118
303,177
301,805
279,617
274,346
289,407
288,681
290,657
295,639
297,248
297,110
297,265
304,296
323,461
332,186
338,626
341,642
336,019
352,590
351,344
349,379
342,102
344,114
345,498
344,166
346,709
370,360
524,905
582,417
783,676
1,525,193
1,570,253
1,559,023
1,542,183
1,536,719
1,499,572
1,503,129
1,521,525
1,546,318
1,577,748
1,604,668
1,644,224
1,677,739
1,674,768
1,665,203
1,652,901
1,633,568
1,621,173
1,567,584
1,659,601
1,779,980
1,924,161
2,006,235
2,055,578
2,108,132
1,871,782
1,930,490
1,900,601
1,946,705
1,950,276
1,921,058
1,927,137
1,899,574
1,890,516
1,882,994
1,514,465
1,498,591
1,553,172
1,568,080
1,592,633
1,620,786
1,645,555
1,681,085
1,700,668
1,714,828
1,724,806
1,739,639
1,731,179
1,718,985
1,694,484
2,367,650
2,398,316
2,387,500
2,343,132
2,310,303
1,822,552
1,789,953
1,544,309
1,327,131
1,039,144
1,039,371
1,041,306
1,017,112
543,068
546,166
547,915
561,989
561,989547,915546,166543,0681,017,1121,041,3061,039,3711,039,1441,327,1311,544,3091,789,9531,822,5522,310,3032,343,1322,387,5002,398,3162,367,6501,694,4841,718,9851,731,1791,739,6391,724,8061,714,8281,700,6681,681,0851,645,5551,620,7861,592,6331,568,0801,553,1721,498,5911,514,4651,882,9941,890,5161,899,5741,927,1371,921,0581,950,2761,946,7051,900,6011,930,4901,871,7822,108,1322,055,5782,006,2351,924,1611,779,9801,659,6011,567,5841,621,1731,633,5681,652,9011,665,2031,674,7681,677,7391,644,2241,604,6681,577,7481,546,3181,521,5251,503,1291,499,5721,536,7191,542,1831,559,0231,570,2531,525,193783,676582,417524,905370,360346,709344,166345,498344,114342,102349,379351,344352,590336,019341,642338,626332,186323,461304,296297,265297,110297,248295,639290,657288,681289,407274,346279,617301,805303,177615,118654,392692,452685,083619,896616,379616,259
   Common Stock
183,850
183,850
183,850
183,850
183,850
202,235
202,235
202,235
202,235
202,235
202,235
202,235
202,235
202,235
202,235
202,235
0
202,235
202,235
202,235
202,235
202,235
303,353
303,353
0
303,353
303,353
303,353
303,353
303,353
0
303,353
303,353
345,883
345,883
345,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
408,883
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
613,324
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
760,938
0
0
00760,938760,938760,938760,938760,938760,938760,938760,938760,938760,938760,938760,938760,938760,938760,938613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324613,324408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883408,883345,883345,883345,883303,353303,3530303,353303,353303,353303,353303,3530303,353303,353202,235202,235202,235202,235202,2350202,235202,235202,235202,235202,235202,235202,235202,235202,235202,235202,235183,850183,850183,850183,850183,850
   Retained Earnings 
14,831
11,761
15,279
66,724
74,093
56,996
21,569
-266,510
-264,174
-283,250
-287,301
-267,478
-266,596
-263,166
-256,572
-253,605
0
-249,447
-241,951
-218,587
-217,121
544
3,609
-4,476
0
10,849
8,884
936
2,949
4,332
0
6,293
-14,400
49,508
107,021
154,185
181,048
246,726
247,425
229,539
232,145
192,925
197,754
211,060
237,294
271,542
297,159
337,490
370,755
368,061
359,577
341,721
321,970
308,244
254,232
338,056
459,515
605,097
686,647
712,358
764,266
527,426
584,768
517,408
559,009
559,959
541,745
543,663
518,561
510,247
503,281
134,548
118,149
174,281
198,028
223,214
251,367
276,136
311,667
329,861
344,021
356,733
371,886
358,806
346,980
322,388
317,301
348,069
337,325
292,186
260,213
-239,850
-270,984
-515,995
-732,033
-982,833
-981,783
-976,908
-1,001,053
-1,430,385
-1,429,009
-1,425,626
-1,411,549
-1,411,549-1,425,626-1,429,009-1,430,385-1,001,053-976,908-981,783-982,833-732,033-515,995-270,984-239,850260,213292,186337,325348,069317,301322,388346,980358,806371,886356,733344,021329,861311,667276,136251,367223,214198,028174,281118,149134,548503,281510,247518,561543,663541,745559,959559,009517,408584,768527,426764,266712,358686,647605,097459,515338,056254,232308,244321,970341,721359,577368,061370,755337,490297,159271,542237,294211,060197,754192,925232,145229,539247,425246,726181,048154,185107,02149,508-14,4006,29304,3322,9499368,88410,8490-4,4763,609544-217,121-218,587-241,951-249,4470-253,605-256,572-263,166-266,596-267,478-287,301-283,250-264,174-266,51021,56956,99674,09366,72415,27911,76114,831
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
417,578
420,768
420,768
434,508
434,508
395,161
391,314
367,451
363,744
360,632
359,412
354,650
353,042
351,588
349,976
348,618
297,110
344,477
344,011
339,812
347,073
135,847
34,681
37,142
352,590
37,142
37,142
37,813
37,813
37,813
344,166
37,063
81,408
129,513
129,513
283,609
935,262
914,645
902,716
903,760
895,691
897,764
896,492
901,582
900,141
897,323
898,626
897,851
898,102
897,824
896,743
902,296
902,715
904,046
904,469
912,663
911,582
910,181
910,705
934,337
934,983
731,031
732,397
769,869
774,371
776,993
765,988
770,149
767,689
766,945
766,389
766,593
767,117
765,567
756,728
756,094
756,094
756,094
756,094
757,483
757,483
754,749
754,428
759,048
758,681
758,772
1,289,411
1,289,309
1,289,238
1,290,008
1,289,153
1,301,465
1,299,999
1,186,921
-999
1,186,921
-1,000
1,186,921
-999
1,212,515
1,214,238
0
0
001,214,2381,212,515-9991,186,921-1,0001,186,921-9991,186,9211,299,9991,301,4651,289,1531,290,0081,289,2381,289,3091,289,411758,772758,681759,048754,428754,749757,483757,483756,094756,094756,094756,094756,728765,567767,117766,593766,389766,945767,689770,149765,988776,993774,371769,869732,397731,031934,983934,337910,705910,181911,582912,663904,469904,046902,715902,296896,743897,824898,102897,851898,626897,323900,141901,582896,492897,764895,691903,760902,716914,645935,262283,609129,513129,51381,40837,063344,16637,81337,81337,81337,14237,142352,59037,14234,681135,847347,073339,812344,011344,477297,110348,618349,976351,588353,042354,650359,412360,632363,744367,451391,314395,161434,508434,508420,768420,768417,578



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.