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

Pangang Group Vanadium Titanium & Resources Co Ltd
Buy, Hold or Sell?

Let's analyze Pangang Group Vanadium Titanium & Resources Co Ltd together

I guess you are interested in Pangang Group Vanadium Titanium & Resources 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 Pangang Group Vanadium Titanium & Resources 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 Pangang Group Vanadium Titanium & Resources Co Ltd

I send you an email if I find something interesting about Pangang Group Vanadium Titanium & Resources Co Ltd.

1. Quick Overview

1.1. Quick analysis of Pangang Group Vanadium Titanium & Resources Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Pangang Group Vanadium Titanium & Resources 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?
97.4%

What is your share worth?

Current worth
¥1.37
Expected worth in 1 year
¥1.44
How sure are you?
74.4%

+ What do you gain per year?

Total Gains per Share
¥0.07
Return On Investment
2.4%

For what price can you sell your share?

Current Price per Share
¥3.05
Expected price per share
¥2.58 - ¥3.3
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Pangang Group Vanadium Titanium & Resources Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥3.05
Intrinsic Value Per Share
¥-5.54 - ¥3.66
Total Value Per Share
¥-4.16 - ¥5.03

2.2. Growth of Pangang Group Vanadium Titanium & Resources Co Ltd (5 min.)




Is Pangang Group Vanadium Titanium & Resources Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.3b$362m20.8%

How much money is Pangang Group Vanadium Titanium & Resources Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$20.3m$30.1m-$9.7m-47.7%
Net Profit Margin4.3%6.0%--

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

2.3. Financial Health of Pangang Group Vanadium Titanium & Resources Co Ltd (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#44 / 856

Most Revenue
#57 / 856

Most Profit
#64 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Pangang Group Vanadium Titanium & Resources Co Ltd?

Welcome investor! Pangang Group Vanadium Titanium & Resources Co Ltd's management wants to use your money to grow the business. In return you get a share of Pangang Group Vanadium Titanium & Resources Co Ltd.

First you should know what it really means to hold a share of Pangang Group Vanadium Titanium & Resources Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Pangang Group Vanadium Titanium & Resources Co Ltd is ¥3.05. 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 Pangang Group Vanadium Titanium & Resources 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 Pangang Group Vanadium Titanium & Resources 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 ¥1.37. Based on the TTM, the Book Value Change Per Share is ¥0.02 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.08 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 Pangang Group Vanadium Titanium & Resources 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%0.000.1%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.000.1%0.000.1%0.010.4%0.000.1%0.00-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.1%0.000.1%0.010.4%0.000.1%0.000.0%
Usd Price Per Share0.34-0.43-0.63-0.45-0.39-
Price to Earnings Ratio84.00-65.23-57.93-99.72-63.23-
Price-to-Total Gains Ratio207.44--126.49--863.09--141.40--88.91-
Price to Book Ratio1.82-2.31-4.33-3.06-2.82-
Price-to-Total Gains Ratio207.44--126.49--863.09--141.40--88.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.42029
Number of shares2379
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (2379 shares)6.096.06
Gains per Year (2379 shares)24.3724.23
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10241412414
20483814738
31726227162
41978629586
511211103118110
611451343142134
711691584166158
821931825189182
922172065213206
1022422306237230

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%31.00.08.079.5%72.00.017.080.9%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%25.014.00.064.1%64.025.00.071.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.01.097.4%79.00.010.088.8%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%29.010.00.074.4%75.014.00.084.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Pangang Group Vanadium Titanium & Resources 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--0.0120.018-35%0.081-85%0.018-34%-0.018+252%
Book Value Per Share--1.3711.356+1%1.074+28%1.104+24%1.000+37%
Current Ratio--3.3293.148+6%2.325+43%2.889+15%1.835+81%
Debt To Asset Ratio--0.1600.173-7%0.206-22%0.196-18%0.410-61%
Debt To Equity Ratio--0.1970.217-9%0.271-27%0.255-23%1.533-87%
Dividend Per Share--0.0000.000+1%0.000+7%0.000-63%0.028-99%
Enterprise Value--20804770207.02028968897747.100-28%42372454912.550-51%30957592955.466-33%20891674803.7620%
Eps--0.0070.016-53%0.024-68%0.023-68%0.023-68%
Ev To Ebitda Ratio--infinfnan%52.608+inf%infnan%nannan%
Ev To Sales Ratio--1.4562.094-30%2.945-51%2.299-37%1.589-8%
Free Cash Flow Per Share--0.0380.008+366%0.020+92%0.033+18%0.013+202%
Free Cash Flow To Equity Per Share--0.0380.007+413%0.080-52%0.011+241%0.025+53%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.795+26%
Intrinsic Value_10Y_max--3.662--------
Intrinsic Value_10Y_min---5.536--------
Intrinsic Value_1Y_max--0.160--------
Intrinsic Value_1Y_min---0.052--------
Intrinsic Value_3Y_max--0.637--------
Intrinsic Value_3Y_min---0.593--------
Intrinsic Value_5Y_max--1.306--------
Intrinsic Value_5Y_min---1.608--------
Market Cap28349658060.800+18%23237583112.50029093395738.970-20%42292112844.800-45%30580478844.178-24%26240429269.343-11%
Net Profit Margin--0.0190.043-55%0.060-68%0.061-68%0.064-70%
Operating Margin---0.018-100%0.063-100%0.065-100%0.042-100%
Operating Ratio--1.9121.848+3%1.796+6%1.779+7%1.349+42%
Pb Ratio2.225+18%1.8232.311-21%4.328-58%3.058-40%2.823-35%
Pe Ratio102.480+18%84.00065.229+29%57.932+45%99.721-16%63.230+33%
Price Per Share3.050+18%2.5003.130-20%4.550-45%3.290-24%2.823-11%
Price To Free Cash Flow Ratio19.850+18%16.271-8.932+155%-24.680+252%-83.648+614%-45.519+380%
Price To Total Gains Ratio253.075+18%207.438-126.488+161%-863.085+516%-141.403+168%-88.907+143%
Quick Ratio--0.0851.853-95%1.731-95%2.215-96%1.378-94%
Return On Assets--0.0050.010-53%0.017-74%0.018-75%0.019-76%
Return On Equity--0.0060.012-54%0.023-75%0.023-76%0.030-82%
Total Gains Per Share--0.0120.019-35%0.081-85%0.018-35%0.010+18%
Usd Book Value--1756130688.1971737471573.654+1%1375438687.457+28%1413536102.307+24%1280748322.079+37%
Usd Book Value Change Per Share--0.0020.003-35%0.011-85%0.002-34%-0.002+252%
Usd Book Value Per Share--0.1890.187+1%0.148+28%0.152+24%0.138+37%
Usd Dividend Per Share--0.0000.000+1%0.000+7%0.000-63%0.004-99%
Usd Enterprise Value--2866897334.5273991914109.550-28%5838924286.949-51%4265956309.263-33%2878872787.9580%
Usd Eps--0.0010.002-53%0.003-68%0.003-68%0.003-68%
Usd Free Cash Flow--49201209.88310552048.382+366%25566440.463+92%41683063.972+18%13789022.155+257%
Usd Free Cash Flow Per Share--0.0050.001+366%0.003+92%0.004+18%0.002+202%
Usd Free Cash Flow To Equity Per Share--0.0050.001+413%0.011-52%0.002+241%0.003+53%
Usd Market Cap3906582880.778+18%3202138952.9034009069932.830-20%5827853150.013-45%4213989984.728-24%3615931153.315-11%
Usd Price Per Share0.420+18%0.3450.431-20%0.627-45%0.453-24%0.389-11%
Usd Profit--9530150.89020390735.475-53%30113375.703-68%29705557.440-68%29999773.145-68%
Usd Revenue--492123652.501479217626.569+3%498377168.441-1%462762912.352+6%443347902.116+11%
Usd Total Gains Per Share--0.0020.003-35%0.011-85%0.003-35%0.001+18%
 EOD+4 -4MRQTTM+17 -21YOY+15 -245Y+16 -2210Y+20 -19

3.3 Fundamental Score

Let's check the fundamental score of Pangang Group Vanadium Titanium & Resources Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15102.480
Price to Book Ratio (EOD)Between0-12.225
Net Profit Margin (MRQ)Greater than00.019
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.085
Current Ratio (MRQ)Greater than13.329
Debt to Asset Ratio (MRQ)Less than10.160
Debt to Equity Ratio (MRQ)Less than10.197
Return on Equity (MRQ)Greater than0.150.006
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Pangang Group Vanadium Titanium & Resources Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.596
Ma 20Greater thanMa 502.947
Ma 50Greater thanMa 1002.863
Ma 100Greater thanMa 2002.595
OpenGreater thanClose2.960
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Pangang Group Vanadium Titanium & Resources Co Ltd

Pangang Group Vanadium & Titanium Resources Co., Ltd. engages in the production, sales, technology research and development, and application development of vanadium and titanium products in China and internationally. The company provides vanadium products, including vanadium pentoxides, ferrovanadium, vanadium nitrogen alloy, and vanadium aluminum alloy; and titanium products comprising titanium dioxides and slags, and titanium pigments. It also engages in electricity business. The company's products are used in iron and steel, electronics, non-ferrous metals, and coating ink industries, as well as nonferrous metallurgy, chemical industry, energy, and other sectors. The company was formerly known as Pangang Group Steel Vanadium & Titanium Co.,Ltd. Pangang Group Vanadium & Titanium Resources Co., Ltd. was founded in 1993 and is headquartered in Panzhihua, China.

Fundamental data was last updated by Penke on 2024-11-17 00:21:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
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 Pangang Group Vanadium Titanium & Resources Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 1.9% means that ¥0.02 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 1.9%. The company is making a profit. +1
  • The TTM is 4.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM4.3%-2.4%
TTM4.3%YOY6.0%-1.7%
TTM4.3%5Y6.1%-1.8%
5Y6.1%10Y6.4%-0.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%-4.4%+6.3%
TTM4.3%-7.6%+11.9%
YOY6.0%-46.6%+52.6%
5Y6.1%-173.8%+179.9%
10Y6.4%-670.0%+676.4%
4.3.1.2. Return on Assets

Shows how efficient Pangang Group Vanadium Titanium & Resources Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.5% Return on Assets means that Pangang Group Vanadium Titanium & Resources Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM1.0%-0.5%
TTM1.0%YOY1.7%-0.8%
TTM1.0%5Y1.8%-0.8%
5Y1.8%10Y1.9%-0.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%-6.4%+6.9%
TTM1.0%-6.9%+7.9%
YOY1.7%-6.5%+8.2%
5Y1.8%-9.2%+11.0%
10Y1.9%-14.1%+16.0%
4.3.1.3. Return on Equity

Shows how efficient Pangang Group Vanadium Titanium & Resources Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.6% Return on Equity means Pangang Group Vanadium Titanium & Resources Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 0.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM1.2%-0.7%
TTM1.2%YOY2.3%-1.0%
TTM1.2%5Y2.3%-1.1%
5Y2.3%10Y3.0%-0.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%-6.8%+7.4%
TTM1.2%-7.6%+8.8%
YOY2.3%-7.2%+9.5%
5Y2.3%-9.7%+12.0%
10Y3.0%-14.3%+17.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Pangang Group Vanadium Titanium & Resources Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Pangang Group Vanadium Titanium & Resources Co Ltd is operating .

  • Measures how much profit Pangang Group Vanadium Titanium & Resources 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 Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining 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 Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.8%-1.8%
TTM1.8%YOY6.3%-4.5%
TTM1.8%5Y6.5%-4.6%
5Y6.5%10Y4.2%+2.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM1.8%-42.6%+44.4%
YOY6.3%-49.7%+56.0%
5Y6.5%-272.8%+279.3%
10Y4.2%-629.6%+633.8%
4.3.2.2. Operating Ratio

Measures how efficient Pangang Group Vanadium Titanium & Resources Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 1.91 means that the operating costs are ¥1.91 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 1.912. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.848. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.912TTM1.848+0.064
TTM1.848YOY1.796+0.052
TTM1.8485Y1.779+0.069
5Y1.77910Y1.349+0.430
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9121.700+0.212
TTM1.8481.707+0.141
YOY1.7961.954-0.158
5Y1.7793.533-1.754
10Y1.3498.363-7.014
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Pangang Group Vanadium Titanium & Resources Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Pangang Group Vanadium Titanium & Resources Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 3.33 means the company has ¥3.33 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 3.329. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.148. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.329TTM3.148+0.181
TTM3.148YOY2.325+0.823
TTM3.1485Y2.889+0.260
5Y2.88910Y1.835+1.054
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3291.950+1.379
TTM3.1482.046+1.102
YOY2.3252.812-0.487
5Y2.8893.920-1.031
10Y1.8354.512-2.677
4.4.3.2. Quick Ratio

Measures if Pangang Group Vanadium Titanium & Resources 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 Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.09 means the company can pay off ¥0.09 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 0.085. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.853. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.085TTM1.853-1.768
TTM1.853YOY1.731+0.122
TTM1.8535Y2.215-0.362
5Y2.21510Y1.378+0.837
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0850.913-0.828
TTM1.8531.159+0.694
YOY1.7311.736-0.005
5Y2.2152.392-0.177
10Y1.3783.407-2.029
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Pangang Group Vanadium Titanium & Resources Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Pangang Group Vanadium Titanium & Resources Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Pangang Group Vanadium Titanium & Resources Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.16 means that Pangang Group Vanadium Titanium & Resources Co Ltd assets are financed with 16.0% credit (debt) and the remaining percentage (100% - 16.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 0.160. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.173. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.160TTM0.173-0.013
TTM0.173YOY0.206-0.033
TTM0.1735Y0.196-0.023
5Y0.19610Y0.410-0.214
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1600.200-0.040
TTM0.1730.200-0.027
YOY0.2060.180+0.026
5Y0.1960.228-0.032
10Y0.4100.261+0.149
4.5.4.2. Debt to Equity Ratio

Measures if Pangang Group Vanadium Titanium & Resources Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 19.7% means that company has ¥0.20 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The MRQ is 0.197. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.217. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.197TTM0.217-0.020
TTM0.217YOY0.271-0.054
TTM0.2175Y0.255-0.038
5Y0.25510Y1.533-1.277
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1970.182+0.015
TTM0.2170.187+0.030
YOY0.2710.187+0.084
5Y0.2550.238+0.017
10Y1.5330.293+1.240
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 Pangang Group Vanadium Titanium & Resources Co Ltd generates.

  • Above 15 is considered overpriced but always compare Pangang Group Vanadium Titanium & Resources Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 84.00 means the investor is paying ¥84.00 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The EOD is 102.480. Based on the earnings, the company is expensive. -2
  • The MRQ is 84.000. Based on the earnings, the company is expensive. -2
  • The TTM is 65.229. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD102.480MRQ84.000+18.480
MRQ84.000TTM65.229+18.772
TTM65.229YOY57.932+7.296
TTM65.2295Y99.721-34.492
5Y99.72110Y63.230+36.491
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD102.480-3.577+106.057
MRQ84.000-4.669+88.669
TTM65.229-5.105+70.334
YOY57.932-7.093+65.025
5Y99.721-10.583+110.304
10Y63.230-11.586+74.816
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 Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The EOD is 19.850. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.271. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -8.932. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.850MRQ16.271+3.580
MRQ16.271TTM-8.932+25.203
TTM-8.932YOY-24.680+15.748
TTM-8.9325Y-83.648+74.716
5Y-83.64810Y-45.519-38.129
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD19.850-4.807+24.657
MRQ16.271-5.544+21.815
TTM-8.932-5.880-3.052
YOY-24.680-7.722-16.958
5Y-83.648-12.193-71.455
10Y-45.519-15.452-30.067
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 Pangang Group Vanadium Titanium & Resources Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.82 means the investor is paying ¥1.82 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Pangang Group Vanadium Titanium & Resources Co Ltd:

  • The EOD is 2.225. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.823. Based on the equity, the company is underpriced. +1
  • The TTM is 2.311. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.225MRQ1.823+0.401
MRQ1.823TTM2.311-0.487
TTM2.311YOY4.328-2.017
TTM2.3115Y3.058-0.747
5Y3.05810Y2.823+0.235
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.2251.105+1.120
MRQ1.8231.241+0.582
TTM2.3111.390+0.921
YOY4.3281.840+2.488
5Y3.0582.538+0.520
10Y2.8233.102-0.279
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.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Minority Interest  -2,043-2,878-4,921-2,909-7,830-988-8,8188,919101



6.2. Latest Balance Sheet

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

Summary
Total Assets15,218,076
Total Liabilities2,447,446
Total Stockholder Equity12,374,314
 As reported
Total Liabilities 2,447,446
Total Stockholder Equity+ 12,374,314
Total Assets = 15,218,076

Assets

Total Assets15,218,076
Total Current Assets6,205,342
Long-term Assets9,012,734
Total Current Assets
Cash And Cash Equivalents 1,490,868
Net Receivables 180,650
Inventory 972,023
Other Current Assets 3,033,057
Total Current Assets  (as reported)6,205,342
Total Current Assets  (calculated)5,676,597
+/- 528,744
Long-term Assets
Property Plant Equipment 6,685,812
Intangible Assets 397,213
Long-term Assets Other 310,674
Long-term Assets  (as reported)9,012,734
Long-term Assets  (calculated)7,393,699
+/- 1,619,036

Liabilities & Shareholders' Equity

Total Current Liabilities1,839,583
Long-term Liabilities607,862
Total Stockholder Equity12,374,314
Total Current Liabilities
Short Long Term Debt 66,000
Accounts payable 909,012
Other Current Liabilities 27,349
Total Current Liabilities  (as reported)1,839,583
Total Current Liabilities  (calculated)1,002,361
+/- 837,222
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt12,888
Long-term Liabilities Other 411,007
Long-term Liabilities  (as reported)607,862
Long-term Liabilities  (calculated)423,895
+/- 183,967
Total Stockholder Equity
Total Stockholder Equity (as reported)12,374,314
Total Stockholder Equity (calculated)0
+/- 12,374,314
Other
Capital Stock9,294,970
Common Stock Shares Outstanding 9,295,033
Net Invested Capital 12,440,314
Net Working Capital 4,365,758
Property Plant and Equipment Gross 6,685,812



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311997-12-311997-06-301996-12-311996-06-30
> Total Assets 
1,820,484
1,855,565
1,783,082
1,669,819
8,275,005
8,507,191
8,122,475
8,105,749
7,074,791
6,918,968
6,556,046
7,240,817
7,334,715
7,368,892
7,573,498
8,033,117
9,173,772
9,352,828
9,595,422
9,908,271
10,457,219
10,430,834
11,213,743
11,314,605
11,975,540
12,502,252
13,035,619
13,606,523
14,531,891
15,393,909
15,240,405
20,309,348
21,220,889
21,393,558
22,615,638
22,825,278
23,236,356
25,581,065
24,837,910
25,355,382
24,909,570
55,047,014
54,993,357
56,033,345
55,795,762
58,087,619
58,640,728
59,728,246
60,729,545
63,386,042
64,344,005
31,332,629
35,034,577
34,139,664
35,754,610
31,060,879
33,439,939
35,836,365
35,816,806
35,749,480
38,223,974
57,152,750
57,099,715
52,345,574
52,420,953
56,089,305
58,260,841
56,012,151
56,765,741
55,949,420
56,976,459
9,621,115
9,439,278
10,049,948
9,998,022
10,473,233
10,359,015
9,978,252
11,085,584
11,865,559
12,995,128
13,272,920
13,393,904
12,966,139
12,645,593
12,105,666
11,992,763
11,648,742
11,868,916
12,220,282
12,814,500
10,210,603
10,544,683
11,268,646
11,676,798
11,932,996
11,967,877
14,604,977
15,190,549
15,334,342
15,290,130
15,176,867
15,218,076
15,218,07615,176,86715,290,13015,334,34215,190,54914,604,97711,967,87711,932,99611,676,79811,268,64610,544,68310,210,60312,814,50012,220,28211,868,91611,648,74211,992,76312,105,66612,645,59312,966,13913,393,90413,272,92012,995,12811,865,55911,085,5849,978,25210,359,01510,473,2339,998,02210,049,9489,439,2789,621,11556,976,45955,949,42056,765,74156,012,15158,260,84156,089,30552,420,95352,345,57457,099,71557,152,75038,223,97435,749,48035,816,80635,836,36533,439,93931,060,87935,754,61034,139,66435,034,57731,332,62964,344,00563,386,04260,729,54559,728,24658,640,72858,087,61955,795,76256,033,34554,993,35755,047,01424,909,57025,355,38224,837,91025,581,06523,236,35622,825,27822,615,63821,393,55821,220,88920,309,34815,240,40515,393,90914,531,89113,606,52313,035,61912,502,25211,975,54011,314,60511,213,74310,430,83410,457,2199,908,2719,595,4229,352,8289,173,7728,033,1177,573,4987,368,8927,334,7157,240,8176,556,0466,918,9687,074,7918,105,7498,122,4758,507,1918,275,0051,669,8191,783,0821,855,5651,820,484
   > Total Current Assets 
933,619
1,003,793
972,454
866,277
3,216,239
3,607,004
2,939,349
2,986,784
2,061,737
1,865,993
1,553,791
1,905,306
2,016,327
1,938,767
1,718,726
1,708,339
2,522,954
2,375,890
2,306,809
2,554,103
2,781,697
2,658,547
3,398,589
3,301,261
3,626,012
3,721,237
3,538,026
3,569,282
4,066,984
4,634,030
4,378,726
5,199,240
6,157,050
6,157,510
6,486,930
6,260,754
6,637,235
8,789,329
7,607,111
7,938,163
7,516,841
17,232,070
16,689,056
17,496,010
16,466,027
18,076,401
17,378,016
17,032,296
17,924,216
19,380,954
19,481,055
8,031,454
9,842,985
8,426,064
9,448,061
3,994,612
5,951,171
8,034,802
7,003,004
6,490,290
7,714,819
7,873,904
7,623,848
7,458,229
7,140,130
9,966,326
10,953,893
7,523,007
7,568,206
6,704,597
7,084,381
3,637,131
3,305,563
3,827,359
3,794,228
4,295,261
4,208,217
3,840,412
4,948,160
5,672,434
6,168,174
6,539,965
6,621,159
6,224,810
5,954,311
5,581,033
5,526,398
5,088,857
5,409,231
5,747,614
6,439,789
2,341,468
2,917,429
3,503,903
3,864,299
3,992,225
3,995,789
6,477,130
6,706,902
6,512,954
6,431,633
6,180,481
6,205,342
6,205,3426,180,4816,431,6336,512,9546,706,9026,477,1303,995,7893,992,2253,864,2993,503,9032,917,4292,341,4686,439,7895,747,6145,409,2315,088,8575,526,3985,581,0335,954,3116,224,8106,621,1596,539,9656,168,1745,672,4344,948,1603,840,4124,208,2174,295,2613,794,2283,827,3593,305,5633,637,1317,084,3816,704,5977,568,2067,523,00710,953,8939,966,3267,140,1307,458,2297,623,8487,873,9047,714,8196,490,2907,003,0048,034,8025,951,1713,994,6129,448,0618,426,0649,842,9858,031,45419,481,05519,380,95417,924,21617,032,29617,378,01618,076,40116,466,02717,496,01016,689,05617,232,0707,516,8417,938,1637,607,1118,789,3296,637,2356,260,7546,486,9306,157,5106,157,0505,199,2404,378,7264,634,0304,066,9843,569,2823,538,0263,721,2373,626,0123,301,2613,398,5892,658,5472,781,6972,554,1032,306,8092,375,8902,522,9541,708,3391,718,7261,938,7672,016,3271,905,3061,553,7911,865,9932,061,7372,986,7842,939,3493,607,0043,216,239866,277972,4541,003,793933,619
       Cash And Cash Equivalents 
22,106
17,435
0
3,519
20,824
15,381
21,336
17,043
106,518
50,051
16,177
78,852
36,082
77,207
101,257
138,039
419,401
359,072
122,322
233,361
98,974
140,258
147,169
245,760
185,553
363,241
286,202
446,569
156,497
321,309
185,414
508,117
376,054
216,989
435,877
448,631
463,362
285,182
521,570
1,911,283
1,688,425
2,237,276
1,524,590
2,198,316
973,570
2,618,331
1,873,282
1,756,887
1,526,389
2,283,413
1,217,822
5,231,712
4,729,626
4,666,980
5,099,975
1,428,738
1,415,282
1,277,203
1,501,471
2,477,459
2,946,599
2,511,539
2,560,947
2,892,480
2,765,519
4,265,890
3,938,895
2,616,780
3,188,737
3,041,263
3,653,396
1,255,134
779,364
1,251,414
1,104,922
1,260,565
1,101,786
1,059,410
1,725,161
2,204,649
2,717,529
3,443,377
3,700,952
4,354,065
4,064,354
3,675,900
3,906,344
3,394,458
3,553,535
3,445,998
3,703,460
606,817
866,323
1,329,741
1,708,761
2,370,687
2,165,594
4,333,323
4,647,456
1,645,356
1,070,426
1,113,038
1,490,868
1,490,8681,113,0381,070,4261,645,3564,647,4564,333,3232,165,5942,370,6871,708,7611,329,741866,323606,8173,703,4603,445,9983,553,5353,394,4583,906,3443,675,9004,064,3544,354,0653,700,9523,443,3772,717,5292,204,6491,725,1611,059,4101,101,7861,260,5651,104,9221,251,414779,3641,255,1343,653,3963,041,2633,188,7372,616,7803,938,8954,265,8902,765,5192,892,4802,560,9472,511,5392,946,5992,477,4591,501,4711,277,2031,415,2821,428,7385,099,9754,666,9804,729,6265,231,7121,217,8222,283,4131,526,3891,756,8871,873,2822,618,331973,5702,198,3161,524,5902,237,2761,688,4251,911,283521,570285,182463,362448,631435,877216,989376,054508,117185,414321,309156,497446,569286,202363,241185,553245,760147,169140,25898,974233,361122,322359,072419,401138,039101,25777,20736,08278,85216,17750,051106,51817,04321,33615,38120,8243,519017,43522,106
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
79
58
56
70
60
64
-388,538
-298,139
-338,787
-310,267
-345,248
-339,395
-333,682
-327,910
-320,988
-315,094
-764,940
-1,295,760
-1,184,963
-1,085,653
-3,466,748
-3,420,155
-3,560,677
-3,549,852
-3,593,790
-3,418,043
-3,727,708
-3,849,609
-3,985,807
-4,170,218
-22,839
-27,776
-21,809
-21,297
-21,087
-218,335
-219,848
-217,521
-215,204
-212,893
-210,576
-208,254
-205,933
-203,616
-201,299
-198,978
-193,435
-191,359
-189,278
-187,192
-173,052
1,241,456
1,280,010
-168,196
-166,577
-164,958
-173,627
-171,151
2,696,070
0
0
0
0002,696,070-171,151-173,627-164,958-166,577-168,1961,280,0101,241,456-173,052-187,192-189,278-191,359-193,435-198,978-201,299-203,616-205,933-208,254-210,576-212,893-215,204-217,521-219,848-218,335-21,087-21,297-21,809-27,776-22,839-4,170,218-3,985,807-3,849,609-3,727,708-3,418,043-3,593,790-3,549,852-3,560,677-3,420,155-3,466,748-1,085,653-1,184,963-1,295,760-764,940-315,094-320,988-327,910-333,682-339,395-345,248-310,267-338,787-298,139-388,53864607056587900000000000000000000000000000000000000000
       Net Receivables 
84,221
22,640
0
22,149
29,712
54,727
44,777
292,782
88,280
910,078
536,348
835,293
988,811
759,601
618,635
584,137
1,022,748
919,525
1,129,395
1,045,111
1,388,905
947,336
1,565,817
1,714,567
2,013,339
1,418,419
1,708,181
1,110,737
1,614,611
1,657,161
1,242,366
1,801,591
2,646,507
2,787,669
2,980,739
3,075,900
2,959,947
4,444,384
2,808,283
3,213,129
3,197,426
7,200,768
7,166,221
7,348,984
7,688,238
6,196,649
7,269,349
6,067,939
6,572,369
6,566,259
7,044,693
1,636,553
3,934,222
2,495,247
3,159,108
1,509,909
3,557,855
5,635,018
4,445,528
2,868,375
3,730,469
3,873,187
3,600,109
3,010,064
3,040,385
4,254,031
6,953,220
3,507,471
3,167,715
2,522,370
2,208,935
1,692,624
1,614,706
1,376,343
1,743,488
2,119,080
2,236,373
1,788,985
2,184,548
2,372,928
2,538,363
2,146,402
2,085,133
1,030,969
1,033,427
975,868
854,636
844,839
1,102,523
1,511,204
1,937,798
520,706
1,113,039
1,106,880
933,624
619,017
909,107
1,269,258
1,119,825
1,004,209
1,036,964
158,139
180,650
180,650158,1391,036,9641,004,2091,119,8251,269,258909,107619,017933,6241,106,8801,113,039520,7061,937,7981,511,2041,102,523844,839854,636975,8681,033,4271,030,9692,085,1332,146,4022,538,3632,372,9282,184,5481,788,9852,236,3732,119,0801,743,4881,376,3431,614,7061,692,6242,208,9352,522,3703,167,7153,507,4716,953,2204,254,0313,040,3853,010,0643,600,1093,873,1873,730,4692,868,3754,445,5285,635,0183,557,8551,509,9093,159,1082,495,2473,934,2221,636,5537,044,6936,566,2596,572,3696,067,9397,269,3496,196,6497,688,2387,348,9847,166,2217,200,7683,197,4263,213,1292,808,2834,444,3842,959,9473,075,9002,980,7392,787,6692,646,5071,801,5911,242,3661,657,1611,614,6111,110,7371,708,1811,418,4192,013,3391,714,5671,565,817947,3361,388,9051,045,1111,129,395919,5251,022,748584,137618,635759,601988,811835,293536,348910,07888,280292,78244,77754,72729,71222,149022,64084,221
       Inventory 
448,171
439,554
0
362,853
1,458,581
1,499,873
1,516,496
1,170,551
1,255,712
1,017,384
1,036,343
1,071,074
1,078,443
1,236,902
1,070,697
1,035,114
1,192,845
1,135,452
1,113,367
1,320,427
1,329,583
1,620,555
1,727,389
1,370,243
1,448,995
1,939,522
1,614,200
2,011,754
2,409,010
2,701,894
3,003,525
2,923,645
3,194,497
3,249,014
3,128,773
2,772,206
3,256,240
4,120,796
4,335,773
2,861,237
2,668,022
7,536,310
7,568,959
7,889,817
8,413,984
9,200,445
8,851,014
9,164,470
9,782,458
10,493,281
11,188,539
1,196,085
1,220,656
1,311,096
1,238,042
1,086,861
1,345,735
1,156,319
1,114,241
1,164,752
1,302,863
1,737,667
1,732,887
1,622,363
1,587,696
1,608,994
1,602,047
1,199,228
1,074,775
981,072
1,121,536
550,675
760,346
1,023,436
838,152
818,232
789,151
906,273
971,261
1,036,929
865,327
912,438
809,607
818,897
840,980
908,716
758,771
821,166
749,425
785,292
798,259
1,121,353
907,122
1,058,711
1,212,485
985,026
905,068
857,904
896,581
1,103,506
1,032,426
887,926
972,023
972,023887,9261,032,4261,103,506896,581857,904905,068985,0261,212,4851,058,711907,1221,121,353798,259785,292749,425821,166758,771908,716840,980818,897809,607912,438865,3271,036,929971,261906,273789,151818,232838,1521,023,436760,346550,6751,121,536981,0721,074,7751,199,2281,602,0471,608,9941,587,6961,622,3631,732,8871,737,6671,302,8631,164,7521,114,2411,156,3191,345,7351,086,8611,238,0421,311,0961,220,6561,196,08511,188,53910,493,2819,782,4589,164,4708,851,0149,200,4458,413,9847,889,8177,568,9597,536,3102,668,0222,861,2374,335,7734,120,7963,256,2402,772,2063,128,7733,249,0143,194,4972,923,6453,003,5252,701,8942,409,0102,011,7541,614,2001,939,5221,448,9951,370,2431,727,3891,620,5551,329,5831,320,4271,113,3671,135,4521,192,8451,035,1141,070,6971,236,9021,078,4431,071,0741,036,3431,017,3841,255,7121,170,5511,516,4961,499,8731,458,581362,8530439,554448,171
       Other Current Assets 
379,121
524,165
972,454
477,756
1,707,122
2,037,022
1,356,740
1,506,408
611,228
-111,520
-35,078
-79,913
-87,009
-134,943
-71,864
-48,951
-112,040
-38,159
-58,275
-44,796
-35,765
-49,601
-41,785
-29,310
-21,875
55
-70,557
222
-113,135
-46,334
-52,579
-34,113
-60,008
-96,162
-58,460
-35,982
-42,315
-61,033
-58,515
-47,486
-37,032
257,636
429,227
58,836
-609,834
60,916
-615,692
43,000
43,000
38,000
30,000
-32,895
-41,518
-47,259
-49,064
-30,896
-367,701
-33,738
-58,235
-20,296
-265,112
-248,490
-270,095
-66,678
-253,470
-162,590
-1,540,270
199,528
136,980
159,892
100,514
138,698
151,146
176,165
107,667
97,383
80,906
85,743
67,190
57,928
46,955
37,747
25,467
20,880
15,551
20,548
6,646
28,392
3,748
5,121
271
92,590
30,946
8,572
9,429
17,495
16,020
16,644
43,040
63,813
3,291,817
3,351,463
3,033,057
3,033,0573,351,4633,291,81763,81343,04016,64416,02017,4959,4298,57230,94692,5902715,1213,74828,3926,64620,54815,55120,88025,46737,74746,95557,92867,19085,74380,90697,383107,667176,165151,146138,698100,514159,892136,980199,528-1,540,270-162,590-253,470-66,678-270,095-248,490-265,112-20,296-58,235-33,738-367,701-30,896-49,064-47,259-41,518-32,89530,00038,00043,00043,000-615,69260,916-609,83458,836429,227257,636-37,032-47,486-58,515-61,033-42,315-35,982-58,460-96,162-60,008-34,113-52,579-46,334-113,135222-70,55755-21,875-29,310-41,785-49,601-35,765-44,796-58,275-38,159-112,040-48,951-71,864-134,943-87,009-79,913-35,078-111,520611,2281,506,4081,356,7402,037,0221,707,122477,756972,454524,165379,121
   > Long-term Assets 
886,865
851,772
810,628
803,542
5,058,766
4,900,188
5,183,127
5,118,965
5,013,055
5,052,975
5,002,255
5,335,511
5,318,388
5,430,125
5,854,772
6,324,778
6,650,817
6,976,938
7,288,613
7,354,168
7,675,522
7,772,286
7,815,154
8,013,345
8,349,528
8,781,015
9,497,594
10,037,241
10,464,907
10,759,879
10,861,679
15,110,108
15,063,839
15,236,048
16,128,708
16,564,524
16,599,122
16,791,736
17,230,799
17,417,218
17,392,729
37,814,944
38,304,301
38,537,335
39,329,734
40,011,218
41,262,711
42,695,950
42,805,329
44,005,088
44,862,950
23,301,175
25,191,592
25,713,601
26,306,549
27,066,267
27,488,768
27,801,563
28,813,802
29,259,190
30,509,155
49,278,846
49,475,867
44,887,346
45,280,823
46,122,980
47,306,948
48,489,144
49,197,535
49,244,822
49,892,077
5,983,984
6,133,715
6,222,588
6,203,795
6,177,972
6,150,799
6,137,840
6,137,424
6,193,125
6,826,954
6,732,956
6,772,745
6,741,329
6,691,281
6,524,633
6,466,365
6,559,885
6,459,685
6,472,668
6,374,712
7,869,135
7,627,254
7,764,743
7,812,500
7,940,770
7,972,088
8,127,847
8,483,647
8,821,388
8,858,497
8,996,387
9,012,734
9,012,7348,996,3878,858,4978,821,3888,483,6478,127,8477,972,0887,940,7707,812,5007,764,7437,627,2547,869,1356,374,7126,472,6686,459,6856,559,8856,466,3656,524,6336,691,2816,741,3296,772,7456,732,9566,826,9546,193,1256,137,4246,137,8406,150,7996,177,9726,203,7956,222,5886,133,7155,983,98449,892,07749,244,82249,197,53548,489,14447,306,94846,122,98045,280,82344,887,34649,475,86749,278,84630,509,15529,259,19028,813,80227,801,56327,488,76827,066,26726,306,54925,713,60125,191,59223,301,17544,862,95044,005,08842,805,32942,695,95041,262,71140,011,21839,329,73438,537,33538,304,30137,814,94417,392,72917,417,21817,230,79916,791,73616,599,12216,564,52416,128,70815,236,04815,063,83915,110,10810,861,67910,759,87910,464,90710,037,2419,497,5948,781,0158,349,5288,013,3457,815,1547,772,2867,675,5227,354,1687,288,6136,976,9386,650,8176,324,7785,854,7725,430,1255,318,3885,335,5115,002,2555,052,9755,013,0555,118,9655,183,1274,900,1885,058,766803,542810,628851,772886,865
       Property Plant Equipment 
886,083
851,135
810,113
803,196
4,912,032
4,699,114
4,919,310
4,902,498
4,612,089
4,643,922
4,531,422
4,821,062
4,853,803
5,007,097
5,463,838
5,884,914
6,229,182
6,572,557
6,902,354
6,980,557
7,306,891
7,436,442
7,586,850
7,887,334
8,222,821
8,653,408
9,374,247
9,905,396
10,332,371
10,630,562
10,726,573
14,963,086
14,879,465
15,088,785
15,976,933
16,360,309
16,388,998
16,560,291
16,382,770
16,429,256
16,390,354
33,339,595
33,788,691
33,986,252
34,593,834
35,499,651
36,689,299
38,064,572
38,288,905
39,382,253
40,350,637
12,860,644
13,100,205
13,562,553
13,827,523
14,072,101
14,275,410
14,557,867
15,189,811
15,593,739
15,925,222
37,059,219
36,928,097
31,973,591
32,381,502
33,310,817
34,644,089
35,395,109
36,307,560
36,182,893
36,690,756
4,789,563
4,910,882
5,022,518
5,027,894
5,019,761
4,797,881
4,779,122
4,783,414
4,550,885
4,524,794
4,431,493
4,466,373
4,448,741
4,402,620
4,371,677
4,349,809
4,446,947
4,410,911
4,379,288
4,344,284
5,712,254
5,595,222
5,604,531
5,631,761
5,718,301
5,728,558
5,830,952
6,196,132
6,479,440
6,556,101
6,656,205
6,685,812
6,685,8126,656,2056,556,1016,479,4406,196,1325,830,9525,728,5585,718,3015,631,7615,604,5315,595,2225,712,2544,344,2844,379,2884,410,9114,446,9474,349,8094,371,6774,402,6204,448,7414,466,3734,431,4934,524,7944,550,8854,783,4144,779,1224,797,8815,019,7615,027,8945,022,5184,910,8824,789,56336,690,75636,182,89336,307,56035,395,10934,644,08933,310,81732,381,50231,973,59136,928,09737,059,21915,925,22215,593,73915,189,81114,557,86714,275,41014,072,10113,827,52313,562,55313,100,20512,860,64440,350,63739,382,25338,288,90538,064,57236,689,29935,499,65134,593,83433,986,25233,788,69133,339,59516,390,35416,429,25616,382,77016,560,29116,388,99816,360,30915,976,93315,088,78514,879,46514,963,08610,726,57310,630,56210,332,3719,905,3969,374,2478,653,4088,222,8217,887,3347,586,8507,436,4427,306,8916,980,5576,902,3546,572,5576,229,1825,884,9145,463,8385,007,0974,853,8034,821,0624,531,4224,643,9224,612,0894,902,4984,919,3104,699,1144,912,032803,196810,113851,135886,083
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,838,789
2,877,170
2,931,747
2,909,823
2,882,984
2,861,625
2,847,873
2,825,646
2,821,766
2,804,156
4,016,710
3,985,806
4,454,069
4,720,469
5,532,774
5,575,748
5,643,162
5,603,224
5,626,467
5,816,453
5,896,824
6,298,257
7,483,556
7,478,833
7,435,942
7,441,527
7,397,075
7,345,443
7,331,810
7,280,237
293,130
336,890
331,716
329,339
329,007
326,620
324,233
321,846
318,942
316,558
314,175
313,455
311,114
308,722
306,333
304,061
307,446
305,370
348,235
345,780
454,065
342,294
337,887
384,236
379,574
388,957
405,331
417,371
412,232
407,479
402,346
397,213
397,213402,346407,479412,232417,371405,331388,957379,574384,236337,887342,294454,065345,780348,235305,370307,446304,061306,333308,722311,114313,455314,175316,558318,942321,846324,233326,620329,007329,339331,716336,890293,1307,280,2377,331,8107,345,4437,397,0757,441,5277,435,9427,478,8337,483,5566,298,2575,896,8245,816,4535,626,4675,603,2245,643,1625,575,7485,532,7744,720,4694,454,0693,985,8064,016,7102,804,1562,821,7662,825,6462,847,8732,861,6252,882,9842,909,8232,931,7472,877,1702,838,78900000000000000000000000000000000000000000
       Long-term Assets Other 
783
637
516
346
146,734
201,073
263,817
216,467
400,965
409,053
469,312
514,449
464,585
417,238
390,934
439,865
421,635
404,381
386,259
373,611
368,631
335,845
228,305
110,682
111,377
112,077
107,817
108,164
108,855
110,530
116,711
130,562
165,991
131,324
131,453
132,159
132,239
132,565
787,090
836,940
850,970
498,790
386,433
517,594
728,401
425,788
480,137
28,637
28,637
28,626
38,757
28,637
28,637
28,637
28,637
28,637
28,637
28,637
28,637
28,637
6,000
121,447
120,221
581,496
578,465
578,566
577,548
884,088
584,100
795,785
833,442
291,000
270,716
259,502
237,999
220,594
220,605
220,755
220,785
229,544
231,047
229,544
238,060
238,796
239,578
240,901
240,152
282,696
282,696
238,395
241,685
262,643
1,658,072
1,750,185
275,107
304,877
318,175
323,955
304,844
341,317
308,094
317,172
310,674
310,674317,172308,094341,317304,844323,955318,175304,877275,1071,750,1851,658,072262,643241,685238,395282,696282,696240,152240,901239,578238,796238,060229,544231,047229,544220,785220,755220,605220,594237,999259,502270,716291,000833,442795,785584,100884,088577,548578,566578,465581,496120,221121,4476,00028,63728,63728,63728,63728,63728,63728,63728,63728,63738,75728,62628,63728,637480,137425,788728,401517,594386,433498,790850,970836,940787,090132,565132,239132,159131,453131,324165,991130,562116,711110,530108,855108,164107,817112,077111,377110,682228,305335,845368,631373,611386,259404,381421,635439,865390,934417,238464,585514,449469,312409,053400,965216,467263,817201,073146,734346516637783
> Total Liabilities 
1,062,538
1,042,486
928,486
835,915
4,305,293
4,412,159
4,194,033
3,969,371
2,944,852
2,501,761
2,026,440
2,834,038
2,820,387
2,721,908
2,789,234
3,299,517
4,280,468
4,280,313
4,263,351
3,283,854
3,337,082
3,369,524
3,894,956
3,816,178
4,174,165
4,561,781
4,918,866
5,459,124
6,328,241
6,919,280
6,566,677
11,441,964
12,157,672
12,303,078
13,244,888
12,024,412
12,253,513
14,296,950
13,354,688
12,497,584
12,207,187
38,375,509
39,109,582
40,329,001
39,877,768
41,731,915
42,691,765
43,353,486
44,195,635
47,449,554
48,309,414
16,472,945
19,529,742
18,511,457
19,971,256
15,669,850
17,568,789
20,492,260
20,408,895
20,641,242
22,437,473
37,852,399
38,502,234
40,178,043
40,945,749
44,647,731
47,393,381
46,257,799
46,726,143
47,383,308
48,814,121
6,013,618
5,593,317
5,993,097
5,674,335
5,934,566
5,330,957
4,261,119
4,443,845
4,173,762
3,898,172
3,882,812
3,650,448
3,328,429
2,921,296
2,435,765
2,214,345
1,852,011
1,888,395
1,818,500
2,103,170
2,266,250
2,175,003
2,229,430
2,493,109
2,762,015
2,455,986
2,545,888
2,799,278
2,668,616
2,656,593
2,432,813
2,447,446
2,447,4462,432,8132,656,5932,668,6162,799,2782,545,8882,455,9862,762,0152,493,1092,229,4302,175,0032,266,2502,103,1701,818,5001,888,3951,852,0112,214,3452,435,7652,921,2963,328,4293,650,4483,882,8123,898,1724,173,7624,443,8454,261,1195,330,9575,934,5665,674,3355,993,0975,593,3176,013,61848,814,12147,383,30846,726,14346,257,79947,393,38144,647,73140,945,74940,178,04338,502,23437,852,39922,437,47320,641,24220,408,89520,492,26017,568,78915,669,85019,971,25618,511,45719,529,74216,472,94548,309,41447,449,55444,195,63543,353,48642,691,76541,731,91539,877,76840,329,00139,109,58238,375,50912,207,18712,497,58413,354,68814,296,95012,253,51312,024,41213,244,88812,303,07812,157,67211,441,9646,566,6776,919,2806,328,2415,459,1244,918,8664,561,7814,174,1653,816,1783,894,9563,369,5243,337,0823,283,8544,263,3514,280,3134,280,4683,299,5172,789,2342,721,9082,820,3872,834,0382,026,4402,501,7612,944,8523,969,3714,194,0334,412,1594,305,293835,915928,4861,042,4861,062,538
   > Total Current Liabilities 
719,963
708,297
928,486
835,915
2,579,752
2,504,552
2,945,603
2,712,489
2,355,159
1,927,431
1,776,440
2,404,772
2,309,564
2,126,488
1,868,791
2,335,521
2,450,272
2,305,717
2,362,533
2,642,050
2,978,726
3,057,084
3,342,516
2,843,853
3,121,840
3,639,456
3,776,541
3,753,649
4,157,626
4,158,665
4,026,062
6,270,644
6,304,618
6,932,926
7,443,677
6,347,059
6,723,716
9,296,387
8,596,493
7,692,675
7,858,945
29,907,248
29,694,475
30,677,162
29,087,328
31,118,785
31,830,331
33,009,149
33,307,062
39,549,120
40,534,254
13,129,764
17,035,802
15,861,344
17,111,884
12,877,776
14,325,206
15,169,535
15,186,536
15,505,636
16,632,203
19,259,727
20,123,411
22,366,607
22,382,941
19,973,216
25,416,531
25,039,723
26,540,962
28,861,149
28,248,917
5,145,626
5,047,210
5,257,923
4,895,154
5,234,201
4,638,999
3,593,035
3,863,513
3,586,100
3,423,062
3,239,016
3,133,308
2,675,188
2,027,488
1,607,775
1,684,349
1,319,346
1,354,221
1,266,585
1,540,551
1,750,792
1,656,788
1,683,861
1,923,745
2,173,763
1,869,842
1,951,860
2,181,400
2,161,531
2,024,539
1,856,368
1,839,583
1,839,5831,856,3682,024,5392,161,5312,181,4001,951,8601,869,8422,173,7631,923,7451,683,8611,656,7881,750,7921,540,5511,266,5851,354,2211,319,3461,684,3491,607,7752,027,4882,675,1883,133,3083,239,0163,423,0623,586,1003,863,5133,593,0354,638,9995,234,2014,895,1545,257,9235,047,2105,145,62628,248,91728,861,14926,540,96225,039,72325,416,53119,973,21622,382,94122,366,60720,123,41119,259,72716,632,20315,505,63615,186,53615,169,53514,325,20612,877,77617,111,88415,861,34417,035,80213,129,76440,534,25439,549,12033,307,06233,009,14931,830,33131,118,78529,087,32830,677,16229,694,47529,907,2487,858,9457,692,6758,596,4939,296,3876,723,7166,347,0597,443,6776,932,9266,304,6186,270,6444,026,0624,158,6654,157,6263,753,6493,776,5413,639,4563,121,8402,843,8533,342,5163,057,0842,978,7262,642,0502,362,5332,305,7172,450,2722,335,5211,868,7912,126,4882,309,5642,404,7721,776,4401,927,4312,355,1592,712,4892,945,6032,504,5522,579,752835,915928,486708,297719,963
       Short-term Debt 
230,720
240,720
0
245,720
1,483,101
1,516,138
1,843,160
1,398,960
992,420
792,420
572,420
572,420
567,420
490,720
220,000
260,000
60,000
0
0
245,420
205,420
391,849
618,160
130,000
164,900
196,659
174,000
220,465
320,046
367,383
681,293
1,777,225
1,270,847
1,739,394
1,615,137
1,195,044
1,159,601
2,063,552
2,045,527
3,149,525
2,952,000
11,186,414
10,288,491
13,874,216
12,696,164
10,318,678
8,973,731
12,683,317
14,543,260
18,667,636
17,176,949
6,439,335
8,449,177
8,850,752
9,629,039
7,326,626
8,416,626
8,622,027
7,588,027
7,248,491
7,010,891
9,685,647
12,469,420
13,770,590
12,814,915
10,833,617
15,915,192
14,289,150
14,667,133
14,629,592
16,045,415
1,512,850
1,834,160
1,840,850
1,665,850
1,705,471
1,450,979
1,244,530
1,476,803
1,676,988
1,789,124
1,789,238
1,559,354
1,369,477
857,521
301,505
301,452
101,083
140,210
139,733
100,000
50,000
74,000
80,000
80,000
56,000
66,000
73,195
80,695
153,286
144,976
0
0
00144,976153,28680,69573,19566,00056,00080,00080,00074,00050,000100,000139,733140,210101,083301,452301,505857,5211,369,4771,559,3541,789,2381,789,1241,676,9881,476,8031,244,5301,450,9791,705,4711,665,8501,840,8501,834,1601,512,85016,045,41514,629,59214,667,13314,289,15015,915,19210,833,61712,814,91513,770,59012,469,4209,685,6477,010,8917,248,4917,588,0278,622,0278,416,6267,326,6269,629,0398,850,7528,449,1776,439,33517,176,94918,667,63614,543,26012,683,3178,973,73110,318,67812,696,16413,874,21610,288,49111,186,4142,952,0003,149,5252,045,5272,063,5521,159,6011,195,0441,615,1371,739,3941,270,8471,777,225681,293367,383320,046220,465174,000196,659164,900130,000618,160391,849205,420245,4200060,000260,000220,000490,720567,420572,420572,420792,420992,4201,398,9601,843,1601,516,1381,483,101245,7200240,720230,720
       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
0
0
1,537,000
1,537,000
1,407,000
1,217,000
817,000
300,000
300,000
100,000
139,492
139,376
100,000
50,000
74,000
80,000
80,000
56,000
66,000
66,000
71,000
66,000
66,000
66,000
66,000
66,00066,00066,00066,00071,00066,00066,00056,00080,00080,00074,00050,000100,000139,376139,492100,000300,000300,000817,0001,217,0001,407,0001,537,0001,537,00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
330,701
268,642
0
423,415
392,264
421,372
358,634
269,846
326,855
325,614
339,822
537,203
530,628
644,649
801,399
1,022,424
1,002,819
885,689
893,269
950,638
1,223,441
1,208,718
1,299,320
1,564,164
1,529,250
2,028,580
1,959,320
2,245,655
2,704,932
2,672,181
2,091,318
2,188,820
2,712,066
3,118,222
2,897,524
3,327,246
3,194,607
4,175,748
4,284,255
2,915,131
3,551,843
8,491,827
8,272,584
8,451,229
7,959,649
8,038,012
8,846,065
10,362,261
11,659,987
13,650,781
14,546,706
2,640,481
3,384,521
2,120,477
2,145,733
2,148,399
2,225,073
2,333,523
2,428,795
2,814,046
2,946,008
4,035,169
4,046,265
5,089,829
6,230,423
6,219,568
5,211,688
6,065,894
6,337,514
5,914,419
5,992,161
2,727,152
2,716,502
3,055,597
2,590,183
2,727,060
2,234,287
1,555,424
1,346,136
808,943
803,807
816,479
755,572
686,068
650,619
582,910
555,533
634,358
490,807
451,574
505,668
566,332
663,804
820,971
977,035
912,866
681,636
744,614
713,457
802,227
699,181
890,378
909,012
909,012890,378699,181802,227713,457744,614681,636912,866977,035820,971663,804566,332505,668451,574490,807634,358555,533582,910650,619686,068755,572816,479803,807808,9431,346,1361,555,4242,234,2872,727,0602,590,1833,055,5972,716,5022,727,1525,992,1615,914,4196,337,5146,065,8945,211,6886,219,5686,230,4235,089,8294,046,2654,035,1692,946,0082,814,0462,428,7952,333,5232,225,0732,148,3992,145,7332,120,4773,384,5212,640,48114,546,70613,650,78111,659,98710,362,2618,846,0658,038,0127,959,6498,451,2298,272,5848,491,8273,551,8432,915,1314,284,2554,175,7483,194,6073,327,2462,897,5243,118,2222,712,0662,188,8202,091,3182,672,1812,704,9322,245,6551,959,3202,028,5801,529,2501,564,1641,299,3201,208,7181,223,441950,638893,269885,6891,002,8191,022,424801,399644,649530,628537,203339,822325,614326,855269,846358,634421,372392,264423,4150268,642330,701
       Other Current Liabilities 
87,360
70,661
928,486
14,862
102,751
87,272
193,772
306,462
353,057
149,190
234,596
128,625
173,519
162,636
265,112
96,943
348,052
1,420,028
1,469,264
500,218
405,853
378,312
288,413
182,678
277,775
295,972
247,047
232,450
326,351
371,977
306,636
455,387
532,374
500,368
718,366
688,356
911,636
1,191,791
931,393
1,239,087
922,502
4,886,984
4,915,276
2,449,255
2,937,633
2,511,596
3,250,288
3,118,192
3,049,100
3,280,973
3,097,641
220,945
280,623
230,021
328,288
160,333
194,823
102,113
221,878
133,245
135,380
123,695
180,262
68,123
141,216
146,554
256,269
1,107,476
1,133,122
4,210,253
851,463
361,421
327,555
222,826
426,697
413,007
569,498
559,542
712,932
742,863
526,877
360,262
529,503
461,096
40,521
1,505
1,452
561,576
667,451
612,681
876,768
1,625
918,984
782,890
866,709
500,455
1,122,205
1,022
1,022
800,830
939,074
13,775
27,349
27,34913,775939,074800,8301,0221,0221,122,205500,455866,709782,890918,9841,625876,768612,681667,451561,5761,4521,50540,521461,096529,503360,262526,877742,863712,932559,542569,498413,007426,697222,826327,555361,421851,4634,210,2531,133,1221,107,476256,269146,554141,21668,123180,262123,695135,380133,245221,878102,113194,823160,333328,288230,021280,623220,9453,097,6413,280,9733,049,1003,118,1923,250,2882,511,5962,937,6332,449,2554,915,2764,886,984922,5021,239,087931,3931,191,791911,636688,356718,366500,368532,374455,387306,636371,977326,351232,450247,047295,972277,775182,678288,413378,312405,853500,2181,469,2641,420,028348,05296,943265,112162,636173,519128,625234,596149,190353,057306,462193,77287,272102,75114,862928,48670,66187,360
   > Long-term Liabilities 
342,576
334,189
0
0
1,725,541
1,907,607
1,248,430
1,256,882
589,692
574,330
250,000
429,267
510,823
595,420
920,443
963,996
1,830,196
1,974,596
1,900,818
641,804
358,356
312,440
552,440
972,325
1,052,325
922,325
1,142,325
1,705,475
2,170,615
2,760,615
2,540,615
5,171,320
5,853,054
5,370,152
5,801,211
5,677,352
5,529,798
5,000,563
4,758,195
4,804,909
4,348,243
8,468,260
9,415,107
9,651,839
10,790,441
10,613,130
10,861,435
10,344,336
10,888,573
7,900,434
7,775,159
3,343,181
2,493,940
2,650,113
2,859,372
2,792,074
3,243,583
5,322,725
5,222,359
5,135,606
5,805,270
18,592,673
18,378,823
17,811,436
18,562,808
24,674,515
21,976,850
21,218,076
20,185,181
18,522,159
20,565,204
867,993
546,107
735,174
779,181
700,365
691,958
668,084
580,332
587,662
475,111
643,796
517,140
653,241
893,808
827,990
529,996
532,665
534,174
551,915
562,619
515,458
518,215
545,570
569,364
588,253
586,144
594,028
617,879
507,085
632,054
576,445
607,862
607,862576,445632,054507,085617,879594,028586,144588,253569,364545,570518,215515,458562,619551,915534,174532,665529,996827,990893,808653,241517,140643,796475,111587,662580,332668,084691,958700,365779,181735,174546,107867,99320,565,20418,522,15920,185,18121,218,07621,976,85024,674,51518,562,80817,811,43618,378,82318,592,6735,805,2705,135,6065,222,3595,322,7253,243,5832,792,0742,859,3722,650,1132,493,9403,343,1817,775,1597,900,43410,888,57310,344,33610,861,43510,613,13010,790,4419,651,8399,415,1078,468,2604,348,2434,804,9094,758,1955,000,5635,529,7985,677,3525,801,2115,370,1525,853,0545,171,3202,540,6152,760,6152,170,6151,705,4751,142,325922,3251,052,325972,325552,440312,440358,356641,8041,900,8181,974,5961,830,196963,996920,443595,420510,823429,267250,000574,330589,6921,256,8821,248,4301,907,6071,725,54100334,189342,576
       Other Liabilities 
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
1
1
2,095
2,094
2,095
2,095
2,325
2,325
2,325
2,325
5,475
10,615
10,615
10,615
0
299
11,301
18,391
30,015
39,226
46,345
47,544
46,953
273,555
182,585
122,323
2,092,908
2,331,742
237,641
412,787
427,236
500,952
493,294
513,394
462,331
463,627
573,943
573,739
554,579
569,626
569,306
569,477
695,406
765,607
765,410
885,143
2,573,319
2,710,604
2,694,264
2,764,641
1,376,217
1,722,980
1,396,895
1,803,171
348,863
348,825
505,119
549,662
334,788
463,513
450,177
462,962
0
475,111
564,701
517,140
593,955
593,808
527,990
529,996
532,665
534,174
551,915
562,619
502,309
505,712
513,320
517,361
528,792
528,412
533,631
536,360
0
0
0
0
0000536,360533,631528,412528,792517,361513,320505,712502,309562,619551,915534,174532,665529,996527,990593,808593,955517,140564,701475,1110462,962450,177463,513334,788549,662505,119348,825348,8631,803,1711,396,8951,722,9801,376,2172,764,6412,694,2642,710,6042,573,319885,143765,410765,607695,406569,477569,306569,626554,579573,739573,943463,627462,331513,394493,294500,952427,236412,787237,6412,331,7422,092,908122,323182,585273,55546,95347,54446,34539,22630,01518,39111,301299010,61510,61510,6155,4752,3252,3252,3252,3252,0952,0952,0942,0951100000000100000000
       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
0
0
22,034
21,336
20,633
19,930
19,232
18,534
17,832
13,907
13,450
12,988
12,521
0
0
0
850
12,002
11,144
10,287
9,430
0
0
0
0
00009,43010,28711,14412,00285000012,52112,98813,45013,90717,83218,53419,23219,93020,63321,33622,03400000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
757,946
813,079
854,596
833,904
3,969,712
4,095,033
3,928,442
4,136,378
4,129,940
4,417,027
4,529,426
4,406,598
4,514,145
4,646,723
4,784,068
4,733,415
4,893,115
5,072,266
5,331,884
6,624,223
7,119,813
7,061,013
7,318,441
7,498,197
7,801,008
7,860,490
8,035,473
8,054,367
8,088,671
8,348,674
8,531,251
8,712,050
8,905,753
8,932,810
9,141,352
10,503,210
10,676,974
10,945,490
11,137,957
12,499,694
12,338,382
15,668,689
14,879,659
14,765,425
14,974,811
15,410,881
15,528,682
15,876,938
16,038,125
15,434,465
15,338,242
14,556,014
15,199,901
15,317,452
15,473,642
15,080,541
15,563,317
15,037,292
15,095,191
14,784,307
15,462,976
15,048,234
14,617,212
10,603,017
10,132,455
10,019,076
9,542,641
8,421,881
8,591,564
7,707,962
7,362,529
3,428,408
3,653,053
3,846,907
4,101,330
4,302,206
4,774,677
5,459,906
6,359,206
7,399,786
8,824,805
9,110,537
9,451,402
9,337,006
9,415,794
9,388,582
9,496,887
9,478,055
9,639,519
10,033,047
10,307,697
7,525,665
8,006,094
8,655,556
8,812,738
8,794,577
9,134,969
11,718,234
11,987,196
12,125,101
12,212,568
12,322,631
12,374,314
12,374,31412,322,63112,212,56812,125,10111,987,19611,718,2349,134,9698,794,5778,812,7388,655,5568,006,0947,525,66510,307,69710,033,0479,639,5199,478,0559,496,8879,388,5829,415,7949,337,0069,451,4029,110,5378,824,8057,399,7866,359,2065,459,9064,774,6774,302,2064,101,3303,846,9073,653,0533,428,4087,362,5297,707,9628,591,5648,421,8819,542,64110,019,07610,132,45510,603,01714,617,21215,048,23415,462,97614,784,30715,095,19115,037,29215,563,31715,080,54115,473,64215,317,45215,199,90114,556,01415,338,24215,434,46516,038,12515,876,93815,528,68215,410,88114,974,81114,765,42514,879,65915,668,68912,338,38212,499,69411,137,95710,945,49010,676,97410,503,2109,141,3528,932,8108,905,7538,712,0508,531,2518,348,6748,088,6718,054,3678,035,4737,860,4907,801,0087,498,1977,318,4417,061,0137,119,8136,624,2235,331,8845,072,2664,893,1154,733,4154,784,0684,646,7234,514,1454,406,5984,529,4264,417,0274,129,9404,136,3783,928,4424,095,0333,969,712833,904854,596813,079757,946
   Common Stock
700,000
402,200
402,200
402,200
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,023,300
1,039,583
1,252,849
1,302,747
1,306,845
1,306,845
1,306,845
1,306,845
1,306,845
1,306,845
1,698,899
1,698,899
2,548,348
2,548,348
2,548,348
2,548,348
3,058,018
3,058,018
3,283,434
3,283,434
3,283,434
3,283,434
4,024,731
4,024,731
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
5,726,497
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,589,746
8,603,026
8,603,026
8,602,448
8,602,448
8,602,448
9,295,033
9,295,033
9,295,033
9,295,033
0
0
009,295,0339,295,0339,295,0339,295,0338,602,4488,602,4488,602,4488,603,0268,603,0268,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7468,589,7465,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4975,726,4974,024,7314,024,7313,283,4343,283,4343,283,4343,283,4343,058,0183,058,0182,548,3482,548,3482,548,3482,548,3481,698,8991,698,8991,306,8451,306,8451,306,8451,306,8451,306,8451,306,8451,302,7471,252,8491,039,5831,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,3001,023,300402,200402,200402,200700,000
   Retained Earnings 
43,240
705
42,222
6,340
105,590
230,911
33,965
241,901
177,669
464,757
577,156
382,130
489,677
622,255
759,599
598,833
758,534
937,358
1,104,336
1,090,143
1,303,787
1,221,714
1,479,143
1,560,993
1,863,804
1,900,245
2,074,192
1,957,875
1,990,309
1,400,862
1,583,440
1,663,799
1,857,502
1,629,724
1,838,265
2,087,095
2,258,153
2,523,952
2,713,718
1,643,502
1,474,043
205,225
-583,805
-743,663
-567,966
-165,443
-51,088
47,700
166,246
-464,701
-632,659
-1,180,114
-654,003
-451,464
-420,207
-587,612
-309,105
-243,026
19,507
-47,251
357,108
-168,608
-146,161
-3,937,841
-4,260,978
-4,468,198
-4,909,752
-6,145,203
-6,105,337
-6,981,489
-7,359,624
-12,133,024
-11,910,934
-11,717,179
-11,462,765
-11,269,742
-10,802,008
-10,119,321
-9,222,122
-8,179,565
-7,426,187
-6,979,595
-6,769,375
-6,760,646
-6,690,149
-6,675,069
-6,570,482
-6,535,320
-6,379,559
-6,027,972
-5,752,823
-5,539,879
-5,069,670
-4,466,716
-4,312,531
-4,316,528
-3,987,130
-3,713,331
-3,447,259
-3,308,127
-3,239,980
-3,170,821
-3,124,895
-3,124,895-3,170,821-3,239,980-3,308,127-3,447,259-3,713,331-3,987,130-4,316,528-4,312,531-4,466,716-5,069,670-5,539,879-5,752,823-6,027,972-6,379,559-6,535,320-6,570,482-6,675,069-6,690,149-6,760,646-6,769,375-6,979,595-7,426,187-8,179,565-9,222,122-10,119,321-10,802,008-11,269,742-11,462,765-11,717,179-11,910,934-12,133,024-7,359,624-6,981,489-6,105,337-6,145,203-4,909,752-4,468,198-4,260,978-3,937,841-146,161-168,608357,108-47,25119,507-243,026-309,105-587,612-420,207-451,464-654,003-1,180,114-632,659-464,701166,24647,700-51,088-165,443-567,966-743,663-583,805205,2251,474,0431,643,5022,713,7182,523,9522,258,1532,087,0951,838,2651,629,7241,857,5021,663,7991,583,4401,400,8621,990,3091,957,8752,074,1921,900,2451,863,8041,560,9931,479,1431,221,7141,303,7871,090,1431,104,336937,358758,534598,833759,599622,255489,677382,130577,156464,757177,669241,90133,965230,911105,5906,34042,22270543,240
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
14,706
410,174
410,174
425,364
2,840,821
2,840,821
2,871,177
2,871,177
2,928,970
2,928,970
2,928,970
3,001,168
3,001,168
3,001,168
3,001,168
3,111,282
3,111,282
3,111,607
3,187,965
4,281,232
4,513,278
4,532,453
4,532,453
4,630,359
4,630,359
4,653,399
4,654,436
4,397,593
4,399,463
4,399,463
4,399,463
4,499,903
4,499,903
4,245,068
4,245,068
5,132,681
5,135,387
5,138,104
5,140,804
6,831,462
6,839,608
9,736,966
9,736,966
9,782,590
9,816,280
9,849,827
9,853,272
10,102,741
10,145,382
10,172,668
10,244,403
10,009,631
10,127,406
10,042,418
7,304,103
7,078,407
7,282,676
6,690,572
6,485,938
6,241,812
6,516,123
6,627,096
6,173,627
5,951,112
5,803,687
5,897,528
5,862,646
5,977,338
6,107,156
6,099,705
6,132,407
6,971,685
6,974,240
6,974,339
6,974,349
6,982,202
6,986,938
6,989,481
6,991,582
6,989,605
7,661,246
7,500,386
7,631,031
7,507,905
7,516,197
7,473,905
7,477,623
7,423,629
7,429,332
7,471,273
7,470,773
4,475,797
4,472,738
853,883
-26,420
854,462
-26,420
2,434,327
-25,538
2,377,776
-16,770
0
0
00-16,7702,377,776-25,5382,434,327-26,420854,462-26,420853,8834,472,7384,475,7977,470,7737,471,2737,429,3327,423,6297,477,6237,473,9057,516,1977,507,9057,631,0317,500,3867,661,2466,989,6056,991,5826,989,4816,986,9386,982,2026,974,3496,974,3396,974,2406,971,6856,132,4076,099,7056,107,1565,977,3385,862,6465,897,5285,803,6875,951,1126,173,6276,627,0966,516,1236,241,8126,485,9386,690,5727,282,6767,078,4077,304,10310,042,41810,127,40610,009,63110,244,40310,172,66810,145,38210,102,7419,853,2729,849,8279,816,2809,782,5909,736,9669,736,9666,839,6086,831,4625,140,8045,138,1045,135,3875,132,6814,245,0684,245,0684,499,9034,499,9034,399,4634,399,4634,399,4634,397,5934,654,4364,653,3994,630,3594,630,3594,532,4534,532,4534,513,2784,281,2323,187,9653,111,6073,111,2823,111,2823,001,1683,001,1683,001,1683,001,1682,928,9702,928,9702,928,9702,871,1772,871,1772,840,8212,840,821425,364410,174410,17414,706



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.