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

China Tungsten and Hightech Materials Co Ltd
Buy, Hold or Sell?

Let's analyze China Tungsten and Hightech Materials Co Ltd together

I guess you are interested in China Tungsten and Hightech Materials 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 China Tungsten and Hightech Materials 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 China Tungsten and Hightech Materials Co Ltd

I send you an email if I find something interesting about China Tungsten and Hightech Materials Co Ltd.

1. Quick Overview

1.1. Quick analysis of China Tungsten and Hightech Materials Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of China Tungsten and Hightech Materials Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.04
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
¥4.70
Expected worth in 1 year
¥4.81
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
¥0.36
Return On Investment
3.6%

For what price can you sell your share?

Current Price per Share
¥10.22
Expected price per share
¥8.77 - ¥12.57
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of China Tungsten and Hightech Materials Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥10.22
Intrinsic Value Per Share
¥-7.36 - ¥1.72
Total Value Per Share
¥-2.65 - ¥6.42

2.2. Growth of China Tungsten and Hightech Materials Co Ltd (5 min.)




Is China Tungsten and Hightech Materials Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$905.9m$865.9m$42.9m4.7%

How much money is China Tungsten and Hightech Materials Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$12.9m$15.5m-$2.6m-20.3%
Net Profit Margin2.8%3.5%--

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

2.3. Financial Health of China Tungsten and Hightech Materials 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
#64 / 856

Most Revenue
#59 / 856

Most Profit
#77 / 856

Most Efficient
#114 / 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 China Tungsten and Hightech Materials Co Ltd?

Welcome investor! China Tungsten and Hightech Materials Co Ltd's management wants to use your money to grow the business. In return you get a share of China Tungsten and Hightech Materials Co Ltd.

First you should know what it really means to hold a share of China Tungsten and Hightech Materials Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of China Tungsten and Hightech Materials Co Ltd is ¥10.22. 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 China Tungsten and Hightech Materials 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 China Tungsten and Hightech Materials 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 ¥4.70. Based on the TTM, the Book Value Change Per Share is ¥0.03 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.04 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 ¥0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of China Tungsten and Hightech Materials 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 Eps0.010.1%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Book Value Change Per Share0.010.1%0.000.0%0.010.1%0.010.1%0.010.1%
Usd Dividend Per Share0.010.1%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Total Gains Per Share0.010.1%0.010.1%0.010.1%0.020.2%0.010.1%
Usd Price Per Share1.35-1.30-1.66-1.39-1.58-
Price to Earnings Ratio57.84-42.57-38.94-44.07-101.16-
Price-to-Total Gains Ratio95.63-46.86--70.89--398.29-324.34-
Price to Book Ratio2.08-2.00-2.69-2.47-3.68-
Price-to-Total Gains Ratio95.63-46.86--70.89--398.29-324.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.408316
Number of shares710
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.000.01
Usd Total Gains Per Share0.010.02
Gains per Quarter (710 shares)8.8813.03
Gains per Year (710 shares)35.5252.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1251026153742
2502162307494
376319846111146
41014113461148198
51265117076185250
61516220691222302
717772242106259354
820282278121296406
922792314137333458
10252103350152370510

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%34.00.06.085.0%63.00.027.070.0%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%15.05.00.075.0%27.013.00.067.5%56.034.00.062.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%67.00.023.074.4%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%31.09.00.077.5%63.027.00.070.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of China Tungsten and Hightech Materials 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--0.0600.026+130%0.043+41%0.094-36%0.051+20%
Book Value Per Share--4.7054.7200%4.498+5%4.056+16%3.354+40%
Current Ratio--1.5761.686-6%1.803-13%1.785-12%1.602-2%
Debt To Asset Ratio--0.5410.513+5%0.496+9%0.483+12%0.490+10%
Debt To Equity Ratio--1.3231.202+10%1.111+19%1.074+23%1.116+19%
Dividend Per Share--0.0420.065-35%0.056-25%0.039+8%0.041+3%
Enterprise Value--5959733357.5706552092743.875-9%11378205752.495-48%9473061045.510-37%12264770172.224-51%
Eps--0.0420.067-37%0.081-48%0.071-40%0.046-8%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--0.4350.500-13%0.907-52%0.798-45%1.616-73%
Free Cash Flow Per Share--0.029-0.024+183%-0.052+277%-0.029+198%0.032-9%
Free Cash Flow To Equity Per Share--0.029-0.024+183%0.116-75%0.027+8%0.067-56%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max--1.717--------
Intrinsic Value_10Y_min---7.360--------
Intrinsic Value_1Y_max--0.134--------
Intrinsic Value_1Y_min---0.202--------
Intrinsic Value_3Y_max--0.432--------
Intrinsic Value_3Y_min---1.075--------
Intrinsic Value_5Y_max--0.765--------
Intrinsic Value_5Y_min---2.453--------
Market Cap14273558763.520+4%13694305517.20013187755950.875+4%16850719828.745-19%14079532299.696-3%16038612975.165-15%
Net Profit Margin--0.0170.028-39%0.035-51%0.032-47%0.023-26%
Operating Margin----0%0.042-100%0.044-100%0.028-100%
Operating Ratio--1.8191.796+1%1.774+3%1.758+3%1.429+27%
Pb Ratio2.172+4%2.0832.001+4%2.693-23%2.474-16%3.682-43%
Pe Ratio60.315+4%57.83742.573+36%38.935+49%44.068+31%101.157-43%
Price Per Share10.220+4%9.8009.438+4%12.063-19%10.080-3%11.483-15%
Price To Free Cash Flow Ratio87.557+4%83.95910.092+732%-10.761+113%-8.028+110%2.916+2779%
Price To Total Gains Ratio99.729+4%95.63146.858+104%-70.890+174%-398.290+516%324.343-71%
Quick Ratio--0.5270.776-32%1.079-51%0.969-46%0.889-41%
Return On Assets--0.0040.007-41%0.009-55%0.009-54%0.006-36%
Return On Equity--0.0100.016-37%0.020-50%0.020-49%0.014-30%
Total Gains Per Share--0.1020.091+13%0.099+3%0.133-23%0.091+12%
Usd Book Value--905960067.161908899710.8650%865914476.603+5%780836446.558+16%645524811.121+40%
Usd Book Value Change Per Share--0.0080.004+130%0.006+41%0.013-36%0.007+20%
Usd Book Value Per Share--0.6480.6500%0.620+5%0.559+16%0.462+40%
Usd Dividend Per Share--0.0060.009-35%0.008-25%0.005+8%0.006+3%
Usd Enterprise Value--821251256.673902878380.106-9%1567916752.694-48%1305387812.071-37%1690085329.732-51%
Usd Eps--0.0060.009-37%0.011-48%0.010-40%0.006-8%
Usd Free Cash Flow--5619022.968-4677269.964+183%-9931567.255+277%-5531513.088+198%5676628.517-1%
Usd Free Cash Flow Per Share--0.004-0.003+183%-0.007+277%-0.004+198%0.004-9%
Usd Free Cash Flow To Equity Per Share--0.004-0.003+183%0.016-75%0.004+8%0.009-56%
Usd Market Cap1966896397.613+4%1887075300.2701817272770.031+4%2322029192.401-19%1940159550.898-3%2210120867.978-15%
Usd Price Per Share1.408+4%1.3501.300+4%1.662-19%1.389-3%1.582-15%
Usd Profit--8156927.68012926790.497-37%15551889.379-48%13702014.221-40%8856645.826-8%
Usd Revenue--471524385.290462202646.900+2%436023715.199+8%414967279.481+14%328285999.955+44%
Usd Total Gains Per Share--0.0140.013+13%0.014+3%0.018-23%0.013+12%
 EOD+4 -4MRQTTM+14 -23YOY+14 -245Y+14 -2410Y+14 -25

3.3 Fundamental Score

Let's check the fundamental score of China Tungsten and Hightech Materials Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1560.315
Price to Book Ratio (EOD)Between0-12.172
Net Profit Margin (MRQ)Greater than00.017
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.527
Current Ratio (MRQ)Greater than11.576
Debt to Asset Ratio (MRQ)Less than10.541
Debt to Equity Ratio (MRQ)Less than11.323
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of China Tungsten and Hightech Materials Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.405
Ma 20Greater thanMa 5010.413
Ma 50Greater thanMa 1009.729
Ma 100Greater thanMa 2008.913
OpenGreater thanClose10.200
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About China Tungsten and Hightech Materials Co Ltd

China Tungsten And Hightech Materials Co.,Ltd researches, develops, produces, sells, and trades in nonferrous metals in China. The company's products include drill bit products, drilling tools, roll products, carbide chondrites, hard surface materials, and special-shaped products, as well as carbide tools. It also offers cemented carbide, cutting inserts and tools, compounds and powders, and other products for use in automobile manufacturing, CNC machine tools, aerospace, military industry, mechanical mold processing, IT industry processing, shipbuilding, and marine engineering equipment. The company was formerly known as Hainan Jinhai Co., Ltd. and changed its name to China Tungsten And Hightech Materials Co.,Ltd in 2000. The company was founded in 1993 and is headquartered in Zhuzhou, China. operates as a subsidiary of Hunan Nonferrous Metals Corporation Limited

Fundamental data was last updated by Penke on 2024-11-17 00:44:05.

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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 overpriced.
Based on how much money comes from the company's main activities, the company is cheap.
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 China Tungsten and Hightech Materials Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare China Tungsten and Hightech Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 1.7% means that ¥0.02 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 1.7%. The company is making a profit. +1
  • The TTM is 2.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM2.8%-1.1%
TTM2.8%YOY3.5%-0.7%
TTM2.8%5Y3.2%-0.4%
5Y3.2%10Y2.3%+0.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%-4.4%+6.1%
TTM2.8%-7.6%+10.4%
YOY3.5%-46.6%+50.1%
5Y3.2%-173.8%+177.0%
10Y2.3%-670.0%+672.3%
4.3.1.2. Return on Assets

Shows how efficient China Tungsten and Hightech Materials Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare China Tungsten and Hightech Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.4% Return on Assets means that China Tungsten and Hightech Materials Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.7%-0.3%
TTM0.7%YOY0.9%-0.2%
TTM0.7%5Y0.9%-0.2%
5Y0.9%10Y0.6%+0.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%-6.4%+6.8%
TTM0.7%-6.9%+7.6%
YOY0.9%-6.5%+7.4%
5Y0.9%-9.2%+10.1%
10Y0.6%-14.1%+14.7%
4.3.1.3. Return on Equity

Shows how efficient China Tungsten and Hightech Materials Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare China Tungsten and Hightech Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.0% Return on Equity means China Tungsten and Hightech Materials Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.6%-0.6%
TTM1.6%YOY2.0%-0.4%
TTM1.6%5Y2.0%-0.4%
5Y2.0%10Y1.4%+0.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%-6.8%+7.8%
TTM1.6%-7.6%+9.2%
YOY2.0%-7.2%+9.2%
5Y2.0%-9.7%+11.7%
10Y1.4%-14.3%+15.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of China Tungsten and Hightech Materials Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient China Tungsten and Hightech Materials Co Ltd is operating .

  • Measures how much profit China Tungsten and Hightech Materials 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 China Tungsten and Hightech Materials 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 China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY4.2%-4.2%
TTM-5Y4.4%-4.4%
5Y4.4%10Y2.8%+1.6%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM--42.6%+42.6%
YOY4.2%-49.7%+53.9%
5Y4.4%-272.8%+277.2%
10Y2.8%-629.6%+632.4%
4.3.2.2. Operating Ratio

Measures how efficient China Tungsten and Hightech Materials 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 1.82 means that the operating costs are ¥1.82 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 1.819. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.796. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.819TTM1.796+0.023
TTM1.796YOY1.774+0.022
TTM1.7965Y1.758+0.038
5Y1.75810Y1.429+0.329
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8191.700+0.119
TTM1.7961.707+0.089
YOY1.7741.954-0.180
5Y1.7583.533-1.775
10Y1.4298.363-6.934
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of China Tungsten and Hightech Materials Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if China Tungsten and Hightech Materials 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 1.58 means the company has ¥1.58 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 1.576. The company is able to pay all its short-term debts. +1
  • The TTM is 1.686. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.576TTM1.686-0.109
TTM1.686YOY1.803-0.117
TTM1.6865Y1.785-0.099
5Y1.78510Y1.602+0.182
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5761.950-0.374
TTM1.6862.046-0.360
YOY1.8032.812-1.009
5Y1.7853.920-2.135
10Y1.6024.512-2.910
4.4.3.2. Quick Ratio

Measures if China Tungsten and Hightech Materials 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 China Tungsten and Hightech Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.53 means the company can pay off ¥0.53 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 0.527. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.776. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.527TTM0.776-0.250
TTM0.776YOY1.079-0.302
TTM0.7765Y0.969-0.192
5Y0.96910Y0.889+0.080
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5270.913-0.386
TTM0.7761.159-0.383
YOY1.0791.736-0.657
5Y0.9692.392-1.423
10Y0.8893.407-2.518
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of China Tungsten and Hightech Materials Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of China Tungsten and Hightech Materials Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare China Tungsten and Hightech Materials Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.54 means that China Tungsten and Hightech Materials Co Ltd assets are financed with 54.1% credit (debt) and the remaining percentage (100% - 54.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 0.541. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.513. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.541TTM0.513+0.027
TTM0.513YOY0.496+0.017
TTM0.5135Y0.483+0.030
5Y0.48310Y0.490-0.007
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5410.200+0.341
TTM0.5130.200+0.313
YOY0.4960.180+0.316
5Y0.4830.228+0.255
10Y0.4900.261+0.229
4.5.4.2. Debt to Equity Ratio

Measures if China Tungsten and Hightech Materials Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare China Tungsten and Hightech Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 132.3% means that company has ¥1.32 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The MRQ is 1.323. The company is able to pay all its debts with equity. +1
  • The TTM is 1.202. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.323TTM1.202+0.121
TTM1.202YOY1.111+0.090
TTM1.2025Y1.074+0.128
5Y1.07410Y1.116-0.043
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3230.182+1.141
TTM1.2020.187+1.015
YOY1.1110.187+0.924
5Y1.0740.238+0.836
10Y1.1160.293+0.823
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 China Tungsten and Hightech Materials Co Ltd generates.

  • Above 15 is considered overpriced but always compare China Tungsten and Hightech Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 57.84 means the investor is paying ¥57.84 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The EOD is 60.315. Based on the earnings, the company is expensive. -2
  • The MRQ is 57.837. Based on the earnings, the company is expensive. -2
  • The TTM is 42.573. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD60.315MRQ57.837+2.479
MRQ57.837TTM42.573+15.263
TTM42.573YOY38.935+3.638
TTM42.5735Y44.068-1.495
5Y44.06810Y101.157-57.088
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD60.315-3.577+63.892
MRQ57.837-4.669+62.506
TTM42.573-5.105+47.678
YOY38.935-7.093+46.028
5Y44.068-10.583+54.651
10Y101.157-11.586+112.743
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 China Tungsten and Hightech Materials Co Ltd:

  • The EOD is 87.557. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 83.959. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 10.092. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD87.557MRQ83.959+3.598
MRQ83.959TTM10.092+73.868
TTM10.092YOY-10.761+20.852
TTM10.0925Y-8.028+18.120
5Y-8.02810Y2.916-10.944
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD87.557-4.807+92.364
MRQ83.959-5.544+89.503
TTM10.092-5.880+15.972
YOY-10.761-7.722-3.039
5Y-8.028-12.193+4.165
10Y2.916-15.452+18.368
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 China Tungsten and Hightech Materials 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 2.08 means the investor is paying ¥2.08 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of China Tungsten and Hightech Materials Co Ltd:

  • The EOD is 2.172. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.083. Based on the equity, the company is underpriced. +1
  • The TTM is 2.001. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.172MRQ2.083+0.089
MRQ2.083TTM2.001+0.082
TTM2.001YOY2.693-0.692
TTM2.0015Y2.474-0.474
5Y2.47410Y3.682-1.208
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.1721.105+1.067
MRQ2.0831.241+0.842
TTM2.0011.390+0.611
YOY2.6931.840+0.853
5Y2.4742.538-0.064
10Y3.6823.102+0.580
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 Assets14,309,028
Total Liabilities7,734,572
Total Stockholder Equity5,847,486
 As reported
Total Liabilities 7,734,572
Total Stockholder Equity+ 5,847,486
Total Assets = 14,309,028

Assets

Total Assets14,309,028
Total Current Assets9,368,100
Long-term Assets4,940,928
Total Current Assets
Cash And Cash Equivalents 645,077
Short-term Investments 1,463
Net Receivables 3,127,983
Inventory 3,467,510
Other Current Assets 95,227
Total Current Assets  (as reported)9,368,100
Total Current Assets  (calculated)7,337,260
+/- 2,030,840
Long-term Assets
Property Plant Equipment 4,045,929
Intangible Assets 468,280
Long-term Assets Other 186,943
Long-term Assets  (as reported)4,940,928
Long-term Assets  (calculated)4,701,152
+/- 239,776

Liabilities & Shareholders' Equity

Total Current Liabilities5,943,051
Long-term Liabilities1,791,522
Total Stockholder Equity5,847,486
Total Current Liabilities
Short Long Term Debt 1,418,437
Accounts payable 1,832,327
Other Current Liabilities 1,158,826
Total Current Liabilities  (as reported)5,943,051
Total Current Liabilities  (calculated)4,409,591
+/- 1,533,460
Long-term Liabilities
Long term Debt 1,359,780
Capital Lease Obligations Min Short Term Debt64,769
Long-term Liabilities  (as reported)1,791,522
Long-term Liabilities  (calculated)1,424,549
+/- 366,973
Total Stockholder Equity
Retained Earnings 1,114,904
Total Stockholder Equity (as reported)5,847,486
Total Stockholder Equity (calculated)1,114,904
+/- 4,732,582
Other
Capital Stock1,397,378
Common Stock Shares Outstanding 1,397,378
Net Debt 2,133,140
Net Invested Capital 8,625,703
Net Working Capital 3,425,050
Property Plant and Equipment Gross 4,045,929



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 
194,304
358,933
395,425
418,195
424,464
514,204
583,761
881,618
942,953
927,481
952,065
1,016,386
1,008,904
1,042,767
1,022,988
995,420
1,074,326
1,137,591
1,120,054
1,078,691
1,205,745
1,338,888
1,378,039
1,318,677
1,284,430
1,285,187
1,271,722
1,292,556
1,314,124
1,277,699
1,113,089
1,070,903
1,174,626
1,049,359
1,079,454
889,179
872,425
486,044
463,799
446,092
426,212
394,001
377,052
458,548
439,869
379,090
386,372
374,843
399,440
442,175
450,338
393,424
456,354
465,697
405,747
370,167
383,409
397,005
381,633
9,618,647
10,217,269
10,165,822
9,112,849
7,818,168
8,032,921
7,765,517
7,519,162
6,830,015
6,769,540
6,976,271
6,970,923
6,880,196
6,793,317
7,005,186
7,297,799
7,416,476
7,632,233
7,572,307
7,423,740
7,436,765
7,683,698
7,856,154
7,580,729
7,315,655
8,228,709
9,085,856
8,903,417
9,203,180
9,744,081
10,027,429
10,563,066
9,818,085
10,629,913
11,349,583
11,262,481
11,679,432
12,540,640
12,744,002
12,970,048
12,975,352
13,219,400
13,795,304
14,309,028
14,309,02813,795,30413,219,40012,975,35212,970,04812,744,00212,540,64011,679,43211,262,48111,349,58310,629,9139,818,08510,563,06610,027,4299,744,0819,203,1808,903,4179,085,8568,228,7097,315,6557,580,7297,856,1547,683,6987,436,7657,423,7407,572,3077,632,2337,416,4767,297,7997,005,1866,793,3176,880,1966,970,9236,976,2716,769,5406,830,0157,519,1627,765,5178,032,9217,818,1689,112,84910,165,82210,217,2699,618,647381,633397,005383,409370,167405,747465,697456,354393,424450,338442,175399,440374,843386,372379,090439,869458,548377,052394,001426,212446,092463,799486,044872,425889,1791,079,4541,049,3591,174,6261,070,9031,113,0891,277,6991,314,1241,292,5561,271,7221,285,1871,284,4301,318,6771,378,0391,338,8881,205,7451,078,6911,120,0541,137,5911,074,326995,4201,022,9881,042,7671,008,9041,016,386952,065927,481942,953881,618583,761514,204424,464418,195395,425358,933194,304
   > Total Current Assets 
130,846
199,500
183,123
170,215
191,038
304,302
380,430
604,806
646,922
629,145
656,921
716,503
712,611
749,244
729,616
701,264
783,688
830,988
814,155
765,879
0
1,202,981
1,241,927
1,161,905
1,135,932
1,141,512
1,129,384
1,149,173
1,172,450
1,138,948
976,358
941,274
525,192
395,873
443,696
383,877
367,801
318,627
287,840
259,793
247,979
213,950
202,368
290,006
274,618
217,828
227,347
217,144
242,548
274,604
287,023
228,089
293,526
302,384
243,737
204,496
220,803
238,365
228,473
6,043,022
6,698,699
6,580,229
5,727,168
4,218,673
4,481,515
4,283,380
4,104,172
3,347,910
3,373,440
3,617,518
3,692,745
3,542,138
3,587,766
3,845,765
4,166,977
4,267,693
4,590,455
4,525,582
4,356,288
4,199,418
4,491,937
4,614,903
4,326,214
3,966,174
4,918,822
5,616,353
5,414,615
5,299,241
5,770,551
6,018,303
6,423,717
5,676,934
6,527,726
7,119,312
6,881,041
7,095,908
7,902,579
8,039,088
8,284,826
8,152,426
8,441,719
8,950,898
9,368,100
9,368,1008,950,8988,441,7198,152,4268,284,8268,039,0887,902,5797,095,9086,881,0417,119,3126,527,7265,676,9346,423,7176,018,3035,770,5515,299,2415,414,6155,616,3534,918,8223,966,1744,326,2144,614,9034,491,9374,199,4184,356,2884,525,5824,590,4554,267,6934,166,9773,845,7653,587,7663,542,1383,692,7453,617,5183,373,4403,347,9104,104,1724,283,3804,481,5154,218,6735,727,1686,580,2296,698,6996,043,022228,473238,365220,803204,496243,737302,384293,526228,089287,023274,604242,548217,144227,347217,828274,618290,006202,368213,950247,979259,793287,840318,627367,801383,877443,696395,873525,192941,274976,3581,138,9481,172,4501,149,1731,129,3841,141,5121,135,9321,161,9051,241,9271,202,9810765,879814,155830,988783,688701,264729,616749,244712,611716,503656,921629,145646,922604,806380,430304,302191,038170,215183,123199,500130,846
       Cash And Cash Equivalents 
0
53,430
0
16,387
18,981
11,102
15,242
179,516
62,096
81,716
118,433
138,056
36,244
208,659
37,165
115,327
37,527
122,258
43,757
146,089
0
19,127
64,518
65,714
58,003
62,023
63,459
55,796
53,748
51,464
27,889
88,705
81,318
31,232
77,693
6,288
9,345
71,759
67,540
56,853
94,216
61,124
57,028
59,281
52,125
57,172
53,684
63,991
56,794
67,921
39,137
7,513
27,344
31,957
22,041
16,310
13,358
31,622
11,743
1,260,478
1,377,189
1,145,774
1,060,801
759,177
1,017,005
713,317
595,594
498,796
611,244
562,124
655,054
633,149
473,256
618,869
818,185
959,178
794,489
777,430
700,889
912,724
788,464
798,957
697,672
726,905
921,838
1,542,983
1,002,659
947,270
780,789
603,979
938,958
968,606
713,131
836,762
636,467
760,633
730,875
828,766
586,759
866,664
505,211
695,594
645,077
645,077695,594505,211866,664586,759828,766730,875760,633636,467836,762713,131968,606938,958603,979780,789947,2701,002,6591,542,983921,838726,905697,672798,957788,464912,724700,889777,430794,489959,178818,185618,869473,256633,149655,054562,124611,244498,796595,594713,3171,017,005759,1771,060,8011,145,7741,377,1891,260,47811,74331,62213,35816,31022,04131,95727,3447,51339,13767,92156,79463,99153,68457,17252,12559,28157,02861,12494,21656,85367,54071,7599,3456,28877,69331,23281,31888,70527,88951,46453,74855,79663,45962,02358,00365,71464,51819,1270146,08943,757122,25837,527115,32737,165208,65936,244138,056118,43381,71662,096179,51615,24211,10218,98116,387053,4300
       Short-term Investments 
0
4,080
0
2,001
0
0
1
1
20,001
3,875
1,427
1,114
1,114
1,114
1,113
268
268
0
0
0
0
0
0
0
470
470
250
250
0
0
0
0
-522,315
132
157
5,246
4,187
0
-5,144
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-284
-5,106
0
-4,564
0
-4,402
-4,500
-3,936
-6,478
-9,733
-7,819
-8,904
0
-11,626
-11,189
-11,301
-14,720
-14,925
-14,200
-12,892
-12,077
-11,752
-11,141
-10,507
-10,017
-9,945
-14,967
-8,752
-22,721
-18,908
-20,888
-19,373
-20,087
-20,911
1,113
2,886
-12,740
701
101
25
806
1,363
39
3
1,463
1,4633391,36380625101701-12,7402,8861,113-20,911-20,087-19,373-20,888-18,908-22,721-8,752-14,967-9,945-10,017-10,507-11,141-11,752-12,077-12,892-14,200-14,925-14,720-11,301-11,189-11,6260-8,904-7,819-9,733-6,478-3,936-4,500-4,4020-4,5640-5,106-2840000000000000000000-5,14404,1875,246157132-522,315000025025047047000000002682681,1131,1141,1141,1141,4273,87520,00111002,00104,0800
       Net Receivables 
0
5,238
0
9,872
6,557
8,099
213,316
38,274
24,075
37,698
302,066
233,958
402,764
309,410
502,488
329,146
531,919
490,032
618,251
422,381
0
457,006
488,009
425,908
390,176
360,010
382,398
365,800
354,661
304,060
180,676
113,663
199,389
163,267
104,688
71,107
111,804
20,412
26,265
54,047
27,987
15,742
16,212
34,957
25,408
13,860
23,045
5,416
15,144
6,069
39,451
5,127
15,009
63,468
23,093
8,812
10,658
31,330
36,969
1,671,213
1,925,031
2,164,069
2,309,625
1,505,395
1,569,690
1,688,314
1,626,036
1,337,366
1,407,433
1,531,162
1,471,379
1,218,970
1,580,967
1,593,703
1,697,881
1,384,779
1,903,418
1,932,600
1,931,371
1,422,961
1,722,681
1,851,618
1,952,106
1,441,332
1,902,127
2,005,251
2,343,079
1,726,146
2,404,452
2,725,367
2,729,563
1,825,209
2,703,822
2,974,089
3,101,620
3,323,552
3,952,477
4,108,364
4,466,327
3,850,953
4,217,229
3,148,456
3,127,983
3,127,9833,148,4564,217,2293,850,9534,466,3274,108,3643,952,4773,323,5523,101,6202,974,0892,703,8221,825,2092,729,5632,725,3672,404,4521,726,1462,343,0792,005,2511,902,1271,441,3321,952,1061,851,6181,722,6811,422,9611,931,3711,932,6001,903,4181,384,7791,697,8811,593,7031,580,9671,218,9701,471,3791,531,1621,407,4331,337,3661,626,0361,688,3141,569,6901,505,3952,309,6252,164,0691,925,0311,671,21336,96931,33010,6588,81223,09363,46815,0095,12739,4516,06915,1445,41623,04513,86025,40834,95716,21215,74227,98754,04726,26520,412111,80471,107104,688163,267199,389113,663180,676304,060354,661365,800382,398360,010390,176425,908488,009457,0060422,381618,251490,032531,919329,146502,488309,410402,764233,958302,06637,69824,07538,274213,3168,0996,5579,87205,2380
       Other Current Assets 
130,846
104,732
183,123
111,996
150,556
135,704
-304
118,081
310,807
194,090
-108,897
-53,901
-54,098
-55,941
-59,362
-40,923
-52,072
-51,223
-83,000
-38,281
0
-72,094
-75,122
-44,025
-58,519
-44,711
-45,772
-34,904
-23,802
1,469
-26,758
-9,795
-11,979
-2,756
-1,417
-1,802
-8,307
-1,961
-2,300
-1,327
-1,946
-2,238
-5,292
-518
-4,826
-4,215
-7,828
-339
-1,563
-920
-1,018
-462
-1,504
-5,166
-1,080
-1,238
-1,367
-1,541
-4,236
444
86
1,824
86
17
17
17
17
42,412
6,020
48,957
35,562
32,770
13,238
42,094
27,349
56,904
32,918
31,526
11,696
25,302
14,970
27,441
25,690
59,584
48,139
60,744
51,427
101,017
33,554
33,203
30,976
73,246
88,694
65,768
44,283
85,612
85,966
80,726
61,792
99,907
109,022
88,692
95,227
95,22788,692109,02299,90761,79280,72685,96685,61244,28365,76888,69473,24630,97633,20333,554101,01751,42760,74448,13959,58425,69027,44114,97025,30211,69631,52632,91856,90427,34942,09413,23832,77035,56248,9576,02042,41217171717861,82486444-4,236-1,541-1,367-1,238-1,080-5,166-1,504-462-1,018-920-1,563-339-7,828-4,215-4,826-518-5,292-2,238-1,946-1,327-2,300-1,961-8,307-1,802-1,417-2,756-11,979-9,795-26,7581,469-23,802-34,904-45,772-44,711-58,519-44,025-75,122-72,0940-38,281-83,000-51,223-52,072-40,923-59,362-55,941-54,098-53,901-108,897194,090310,807118,081-304135,704150,556111,996183,123104,732130,846
   > Long-term Assets 
63,458
159,433
212,302
247,981
233,426
209,902
203,331
276,812
296,031
298,336
295,144
299,883
296,292
293,523
293,371
294,157
290,637
306,603
305,900
312,811
1,205,745
135,907
136,113
156,772
148,499
143,675
142,338
143,383
141,674
138,751
136,731
129,629
649,433
653,485
635,758
505,302
504,624
167,417
175,959
186,299
178,233
180,052
174,684
168,543
165,251
161,263
159,024
157,699
156,892
167,571
163,315
165,334
162,828
163,313
162,011
165,671
162,606
158,641
153,160
3,575,626
3,518,570
3,585,593
3,385,681
3,599,495
3,551,407
3,482,137
3,414,990
3,482,105
3,396,100
3,358,753
3,278,178
3,338,058
3,205,550
3,159,421
3,130,821
3,148,783
3,041,778
3,046,725
3,067,452
3,237,347
3,191,761
3,241,251
3,254,515
3,349,482
3,309,887
3,469,504
3,488,803
3,903,939
3,973,530
4,009,126
4,139,349
4,141,152
4,102,187
4,230,271
4,381,440
4,583,524
4,638,061
4,704,913
4,685,222
4,822,926
4,777,682
4,844,407
4,940,928
4,940,9284,844,4074,777,6824,822,9264,685,2224,704,9134,638,0614,583,5244,381,4404,230,2714,102,1874,141,1524,139,3494,009,1263,973,5303,903,9393,488,8033,469,5043,309,8873,349,4823,254,5153,241,2513,191,7613,237,3473,067,4523,046,7253,041,7783,148,7833,130,8213,159,4213,205,5503,338,0583,278,1783,358,7533,396,1003,482,1053,414,9903,482,1373,551,4073,599,4953,385,6813,585,5933,518,5703,575,626153,160158,641162,606165,671162,011163,313162,828165,334163,315167,571156,892157,699159,024161,263165,251168,543174,684180,052178,233186,299175,959167,417504,624505,302635,758653,485649,433129,629136,731138,751141,674143,383142,338143,675148,499156,772136,113135,9071,205,745312,811305,900306,603290,637294,157293,371293,523296,292299,883295,144298,336296,031276,812203,331209,902233,426247,981212,302159,43363,458
       Property Plant Equipment 
47,933
83,628
136,990
170,971
149,368
200,973
194,423
269,737
274,046
274,836
271,421
278,194
274,501
271,350
271,248
272,202
268,457
283,871
283,261
290,198
0
113,486
112,931
134,615
126,324
122,650
121,057
121,415
118,587
115,286
114,522
107,989
100,920
108,061
103,585
126,545
129,290
140,943
149,740
161,101
153,387
155,942
150,721
145,638
142,674
138,946
136,668
138,204
137,681
150,965
146,884
149,200
146,526
148,219
146,999
153,301
150,333
147,761
143,163
3,041,400
2,989,804
2,964,605
2,877,349
2,881,138
2,839,936
2,772,087
2,709,577
2,736,021
2,667,307
2,641,786
2,562,931
2,617,181
2,495,951
2,457,975
2,428,613
2,440,513
2,347,954
2,359,402
2,389,164
2,520,866
2,502,720
2,533,260
2,565,289
2,651,132
2,691,688
2,762,110
2,826,119
3,129,455
3,166,211
3,190,440
3,312,799
3,350,262
3,372,688
3,398,756
3,523,258
3,779,211
3,820,310
3,893,335
3,886,667
4,110,883
3,917,249
4,018,716
4,045,929
4,045,9294,018,7163,917,2494,110,8833,886,6673,893,3353,820,3103,779,2113,523,2583,398,7563,372,6883,350,2623,312,7993,190,4403,166,2113,129,4552,826,1192,762,1102,691,6882,651,1322,565,2892,533,2602,502,7202,520,8662,389,1642,359,4022,347,9542,440,5132,428,6132,457,9752,495,9512,617,1812,562,9312,641,7862,667,3072,736,0212,709,5772,772,0872,839,9362,881,1382,877,3492,964,6052,989,8043,041,400143,163147,761150,333153,301146,999148,219146,526149,200146,884150,965137,681138,204136,668138,946142,674145,638150,721155,942153,387161,101149,740140,943129,290126,545103,585108,061100,920107,989114,522115,286118,587121,415121,057122,650126,324134,615112,931113,4860290,198283,261283,871268,457272,202271,248271,350274,501278,194271,421274,836274,046269,737194,423200,973149,368170,971136,99083,62847,933
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,620
1,620
1,620
1,620
1,620
1,620
0
1,620
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000001,62001,6201,6201,6201,6201,6201,62000000000000000000000000000000000000000000000000000000000000
       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
3,464
4,446
2,540
2,540
4,020
3,799
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000003,7994,0202,5402,5404,4463,46400000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
11,235
0
10,861
10,774
3,079
3,086
1,183
1,147
2,689
2,913
2,928
3,032
3,413
3,363
3,195
3,421
3,972
3,879
3,853
0
3,662
3,566
3,397
3,415
3,765
4,021
4,242
4,183
4,015
4,224
4,143
4,031
4,262
4,090
3,653
3,516
3,355
3,193
3,486
3,313
3,190
3,223
3,054
2,875
2,879
3,005
2,437
2,240
2,195
2,043
2,188
2,442
2,369
2,286
2,185
2,088
2,020
2,070
425,758
420,684
518,500
410,816
563,787
559,692
556,224
549,513
558,296
607,421
542,510
596,447
601,977
593,758
587,795
580,951
575,437
572,379
561,416
554,574
551,685
544,443
538,652
536,554
506,394
479,498
500,634
472,206
530,094
525,426
518,884
518,455
506,373
501,477
495,572
488,337
486,113
479,179
476,775
470,088
475,625
472,335
465,823
468,280
468,280465,823472,335475,625470,088476,775479,179486,113488,337495,572501,477506,373518,455518,884525,426530,094472,206500,634479,498506,394536,554538,652544,443551,685554,574561,416572,379575,437580,951587,795593,758601,977596,447542,510607,421558,296549,513556,224559,692563,787410,816518,500420,684425,7582,0702,0202,0882,1852,2862,3692,4422,1882,0432,1952,2402,4373,0052,8792,8753,0543,2233,1903,3133,4863,1933,3553,5163,6534,0904,2624,0314,1434,2244,0154,1834,2424,0213,7653,4153,3973,5663,66203,8533,8793,9723,4213,1953,3633,4133,0322,9282,9132,6891,1471,1833,0863,07910,77410,861011,2350
       Long-term Assets Other 
15,526
64,571
75,312
66,148
73,283
5,850
62
82
28
1
1,427
1,114
64
93
6
268
15
18,760
18,760
18,760
1,205,745
18,760
19,616
18,760
470
-99
250
917
18,903
19,450
17,986
17,497
-78
519,182
506,243
361,532
357,255
20,009
0
18,890
18,710
18,531
18,351
17,600
17,452
17,365
17,279
14,792
14,706
12,620
12,533
11,087
11,001
7,681
7,681
7,441
7,441
7,441
-284
356
28,649
356
28,357
67,024
64,000
64,356
64,000
64,356
356
64,000
25,234
20,000
20,000
20,000
20,000
27,222
20,087
20,087
20,087
70,338
54,391
75,933
61,549
96,420
45,361
113,989
89,401
127,645
162,286
182,053
181,934
170,074
128,743
239,990
245,715
214,808
226,478
212,442
213,824
16,051
266,930
128,888
186,943
186,943128,888266,93016,051213,824212,442226,478214,808245,715239,990128,743170,074181,934182,053162,286127,64589,401113,98945,36196,42061,54975,93354,39170,33820,08720,08720,08727,22220,00020,00020,00020,00025,23464,00035664,35664,00064,35664,00067,02428,35735628,649356-2847,4417,4417,4417,6817,68111,00111,08712,53312,62014,70614,79217,27917,36517,45217,60018,35118,53118,71018,890020,009357,255361,532506,243519,182-7817,49717,98619,45018,903917250-9947018,76019,61618,7601,205,74518,76018,76018,76015268693641,1141,42712882625,85073,28366,14875,31264,57115,526
> Total Liabilities 
85,144
133,766
162,201
169,145
167,057
210,445
253,824
398,902
404,453
409,504
436,527
495,146
480,665
500,886
471,302
441,766
513,980
566,791
548,678
488,103
1,205,745
611,444
650,845
584,756
548,618
545,985
528,448
557,607
606,939
579,426
427,768
456,097
558,614
452,398
500,422
518,522
516,916
159,313
135,762
114,881
114,356
90,919
69,046
137,900
117,877
54,348
59,582
46,538
69,445
110,848
117,396
60,496
123,343
140,584
106,645
88,295
104,198
112,104
103,853
5,694,881
6,419,947
6,465,164
5,366,470
3,897,393
4,194,514
3,916,519
3,679,742
3,370,067
3,331,253
3,502,915
3,467,583
3,290,992
3,246,476
3,435,361
3,619,819
3,666,223
3,899,441
3,832,654
3,608,113
3,661,740
3,857,159
4,084,522
3,647,377
3,446,223
4,289,599
4,207,572
3,929,808
4,261,343
4,701,639
4,875,823
5,039,704
4,183,962
4,839,688
5,468,104
5,077,596
5,557,197
6,287,539
6,411,657
6,542,331
6,249,796
6,626,255
7,305,307
7,734,572
7,734,5727,305,3076,626,2556,249,7966,542,3316,411,6576,287,5395,557,1975,077,5965,468,1044,839,6884,183,9625,039,7044,875,8234,701,6394,261,3433,929,8084,207,5724,289,5993,446,2233,647,3774,084,5223,857,1593,661,7403,608,1133,832,6543,899,4413,666,2233,619,8193,435,3613,246,4763,290,9923,467,5833,502,9153,331,2533,370,0673,679,7423,916,5194,194,5143,897,3935,366,4706,465,1646,419,9475,694,881103,853112,104104,19888,295106,645140,584123,34360,496117,396110,84869,44546,53859,58254,348117,877137,90069,04690,919114,356114,881135,762159,313516,916518,522500,422452,398558,614456,097427,768579,426606,939557,607528,448545,985548,618584,756650,845611,4441,205,745488,103548,678566,791513,980441,766471,302500,886480,665495,146436,527409,504404,453398,902253,824210,445167,057169,145162,201133,76685,144
   > Total Current Liabilities 
85,144
133,766
162,201
127,145
125,057
210,445
240,777
345,808
346,310
381,504
386,527
437,623
413,143
422,165
392,581
420,350
446,052
529,601
511,486
450,905
0
611,444
650,845
584,756
548,618
545,985
528,448
557,607
606,939
579,426
427,768
456,097
558,614
452,398
500,422
504,989
503,383
145,780
122,229
104,827
104,303
80,866
58,992
129,798
109,776
46,247
51,480
38,474
59,881
102,646
107,373
50,930
113,777
132,268
98,329
77,090
92,993
101,008
94,367
4,283,251
4,829,331
5,799,561
3,805,046
3,064,646
2,924,073
3,036,248
2,624,947
2,491,605
2,460,509
2,991,754
3,005,230
2,650,225
2,612,310
2,577,285
2,861,181
2,884,258
3,007,116
2,731,708
2,791,838
2,980,558
3,220,607
3,680,795
3,028,560
2,889,051
3,728,439
3,432,623
2,816,879
2,810,128
3,276,670
2,821,582
3,047,755
2,835,035
3,465,922
4,083,004
3,494,780
3,961,330
4,361,574
4,388,715
4,661,246
4,652,878
4,816,925
5,386,937
5,943,051
5,943,0515,386,9374,816,9254,652,8784,661,2464,388,7154,361,5743,961,3303,494,7804,083,0043,465,9222,835,0353,047,7552,821,5823,276,6702,810,1282,816,8793,432,6233,728,4392,889,0513,028,5603,680,7953,220,6072,980,5582,791,8382,731,7083,007,1162,884,2582,861,1812,577,2852,612,3102,650,2253,005,2302,991,7542,460,5092,491,6052,624,9473,036,2482,924,0733,064,6463,805,0465,799,5614,829,3314,283,25194,367101,00892,99377,09098,329132,268113,77750,930107,373102,64659,88138,47451,48046,247109,776129,79858,99280,866104,303104,827122,229145,780503,383504,989500,422452,398558,614456,097427,768579,426606,939557,607528,448545,985548,618584,756650,845611,4440450,905511,486529,601446,052420,350392,581422,165413,143437,623386,527381,504346,310345,808240,777210,445125,057127,145162,201133,76685,144
       Short-term Debt 
0
40,540
0
6,980
7,157
39,050
42,800
144,810
179,110
216,110
189,810
285,510
267,760
241,010
211,000
227,500
211,000
226,000
216,000
236,000
0
292,500
311,600
315,200
315,100
305,800
320,000
304,600
308,000
257,500
114,020
105,000
123,000
171,000
171,000
171,000
170,700
45,000
25,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,213,102
3,259,546
4,360,398
2,675,413
2,012,397
1,776,573
1,745,773
1,434,769
1,351,696
1,592,065
1,844,370
1,802,675
1,534,292
1,418,139
1,050,747
1,294,053
1,536,428
1,413,945
1,450,116
1,644,765
1,843,541
2,018,400
2,189,099
1,865,388
1,877,864
2,367,843
1,936,751
1,421,033
1,709,597
1,785,168
1,082,458
1,211,950
1,614,544
1,737,152
1,911,024
1,554,206
1,400,529
1,445,408
1,590,447
1,729,586
3,164,284
1,938,359
0
0
001,938,3593,164,2841,729,5861,590,4471,445,4081,400,5291,554,2061,911,0241,737,1521,614,5441,211,9501,082,4581,785,1681,709,5971,421,0331,936,7512,367,8431,877,8641,865,3882,189,0992,018,4001,843,5411,644,7651,450,1161,413,9451,536,4281,294,0531,050,7471,418,1391,534,2921,802,6751,844,3701,592,0651,351,6961,434,7691,745,7731,776,5732,012,3972,675,4134,360,3983,259,5463,213,1020000000000000000000025,00045,000170,700171,000171,000171,000123,000105,000114,020257,500308,000304,600320,000305,800315,100315,200311,600292,5000236,000216,000226,000211,000227,500211,000241,010267,760285,510189,810216,110179,110144,81042,80039,0507,1576,980040,5400
       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
445,165
474,000
298,000
1,671,400
1,891,099
1,865,388
1,828,864
2,363,938
1,936,751
1,416,492
1,516,422
1,242,627
727,917
735,409
455,922
774,369
909,242
810,083
790,226
929,789
1,103,266
1,090,093
986,880
1,028,387
1,389,402
1,418,437
1,418,4371,389,4021,028,387986,8801,090,0931,103,266929,789790,226810,083909,242774,369455,922735,409727,9171,242,6271,516,4221,416,4921,936,7512,363,9381,828,8641,865,3881,891,0991,671,400298,000474,000445,16500000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
13,184
0
29,456
17,062
11,656
54,487
72,632
79,261
89,278
97,228
66,366
57,578
72,585
80,124
97,743
133,854
203,259
187,699
123,320
0
190,122
175,242
134,857
99,499
125,763
83,980
150,975
186,156
143,465
105,263
103,162
217,322
95,883
144,153
137,281
144,296
79,762
76,786
81,099
87,771
68,307
41,588
68,165
47,081
20,070
31,391
24,070
49,733
97,215
99,438
38,401
109,506
119,335
96,150
50,894
87,877
89,577
89,466
674,771
1,282,473
1,171,065
723,403
749,426
771,117
915,385
812,008
804,849
639,638
771,473
872,607
763,853
841,765
908,669
858,891
864,202
1,158,828
849,992
659,148
557,574
750,620
889,269
457,577
552,124
858,747
861,428
764,372
596,950
1,000,218
1,183,653
1,114,530
589,304
1,124,469
1,340,735
1,260,170
909,678
1,361,425
1,304,232
1,273,307
1,006,157
1,640,909
1,571,720
1,832,327
1,832,3271,571,7201,640,9091,006,1571,273,3071,304,2321,361,425909,6781,260,1701,340,7351,124,469589,3041,114,5301,183,6531,000,218596,950764,372861,428858,747552,124457,577889,269750,620557,574659,148849,9921,158,828864,202858,891908,669841,765763,853872,607771,473639,638804,849812,008915,385771,117749,426723,4031,171,0651,282,473674,77189,46689,57787,87750,89496,150119,335109,50638,40199,43897,21549,73324,07031,39120,07047,08168,16541,58868,30787,77181,09976,78679,762144,296137,281144,15395,883217,322103,162105,263143,465186,156150,97583,980125,76399,499134,857175,242190,1220123,320187,699203,259133,85497,74380,12472,58557,57866,36697,22889,27879,26172,63254,48711,65617,06229,456013,1840
       Other Current Liabilities 
85,144
1,589
162,201
1,418
775
2,247
3,437
1,299
1,282
1,775
1,167
12,987
409
686
1,006
740
4
54,505
5
0
0
110
67
134
112
153
23
36
43
43
43
929
143
2,671
13,332
6
6
19,675
17,339
23,728
16,532
12,559
17,405
61,633
62,694
26,177
20,089
14,404
10,149
5,432
7,936
12,528
4,271
12,933
2,179
26,196
5,116
11,432
4,901
322,794
178,449
186,156
230,785
125,470
161,175
159,668
151,828
160,654
110,056
133,921
105,844
153,904
172,946
158,964
242,275
234,959
206,507
136,088
172,598
189,538
142,583
192,989
198,658
172,973
174,176
17,428
4,541
32,886
14,078
12,201
3,427
24,937
604,300
831,245
485,757
1,429,597
1,318,490
779,040
1,056,823
336,866
915,559
950,927
1,158,826
1,158,826950,927915,559336,8661,056,823779,0401,318,4901,429,597485,757831,245604,30024,9373,42712,20114,07832,8864,54117,428174,176172,973198,658192,989142,583189,538172,598136,088206,507234,959242,275158,964172,946153,904105,844133,921110,056160,654151,828159,668161,175125,470230,785186,156178,449322,7944,90111,4325,11626,1962,17912,9334,27112,5287,9365,43210,14914,40420,08926,17762,69461,63317,40512,55916,53223,72817,33919,6756613,3322,67114392943434336231531121346711000554,50547401,00668640912,9871,1671,7751,2821,2993,4372,2477751,418162,2011,58985,144
   > Long-term Liabilities 
0
0
0
42,000
42,000
0
13,047
53,094
58,143
28,000
50,000
57,523
67,523
78,721
78,721
21,416
67,928
37,190
37,191
37,198
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,533
13,533
13,533
13,533
10,053
10,053
10,053
10,053
8,102
8,102
8,102
8,102
8,064
9,564
8,202
10,023
9,566
9,566
8,316
8,316
11,205
11,205
11,096
9,486
1,411,631
1,590,616
665,603
1,561,423
832,747
1,270,441
880,271
1,054,795
878,462
870,744
511,161
462,353
640,767
634,166
858,076
758,638
781,965
892,324
1,100,946
816,275
681,182
636,552
403,727
618,817
557,171
561,160
774,949
1,112,929
1,451,215
1,424,969
2,054,241
1,991,949
1,348,927
1,373,767
1,385,100
1,582,816
1,595,866
1,925,965
2,022,942
1,881,085
1,596,918
1,809,330
1,918,370
1,791,522
1,791,5221,918,3701,809,3301,596,9181,881,0852,022,9421,925,9651,595,8661,582,8161,385,1001,373,7671,348,9271,991,9492,054,2411,424,9691,451,2151,112,929774,949561,160557,171618,817403,727636,552681,182816,2751,100,946892,324781,965758,638858,076634,166640,767462,353511,161870,744878,4621,054,795880,2711,270,441832,7471,561,423665,6031,590,6161,411,6319,48611,09611,20511,2058,3168,3169,5669,56610,0238,2029,5648,0648,1028,1028,1028,10210,05310,05310,05310,05313,53313,53313,53313,53300000000000000037,19837,19137,19067,92821,41678,72178,72167,52357,52350,00028,00058,14353,09413,047042,00042,000000
       Other Liabilities 
0
0
0
0
0
0
0
0
144
1
0
1,023
1,023
2,221
2,221
1,416
1,428
690
692
698
0
1
0
0
0
1
0
0
1
0
0
0
0
0
0
13,533
13,533
13,533
13,533
10,054
10,053
10,053
10,054
8,102
8,101
8,101
8,102
8,064
9,564
8,202
10,023
9,566
9,566
8,316
8,316
11,205
11,205
11,096
9,486
262,173
247,159
275,291
272,132
260,752
255,445
277,618
281,301
315,679
309,961
306,191
300,824
277,438
272,063
262,251
270,973
472,578
484,179
443,860
457,189
423,096
431,738
347,913
375,003
364,630
368,619
360,408
402,929
368,330
381,756
391,151
394,330
330,639
385,294
367,922
389,965
0
0
379,087
388,380
0
0
0
0
0000388,380379,08700389,965367,922385,294330,639394,330391,151381,756368,330402,929360,408368,619364,630375,003347,913431,738423,096457,189443,860484,179472,578270,973262,251272,063277,438300,824306,191309,961315,679281,301277,618255,445260,752272,132275,291247,159262,1739,48611,09611,20511,2058,3168,3169,5669,56610,0238,2029,5648,0648,1028,1018,1018,10210,05410,05310,05310,05413,53313,53313,53313,5330000001001000106986926901,4281,4162,2212,2211,0231,0230114400000000
       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
12,892
12,077
11,752
11,146
10,507
10,017
10,437
15,460
9,245
22,721
23,368
27,385
23,621
29,618
20,911
22,275
20,615
19,718
18,055
0
19,837
17,715
0
0
0
0
000017,71519,837018,05519,71820,61522,27520,91129,61823,62127,38523,36822,7219,24515,46010,43710,01710,50711,14611,75212,07712,89200000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
10,436
221,107
230,424
245,839
252,010
299,119
325,828
480,163
535,746
516,094
514,802
520,237
527,292
540,962
550,796
553,655
560,345
570,799
566,000
584,967
590,815
598,362
598,113
604,840
606,731
610,120
614,193
608,447
603,702
597,975
596,439
529,731
531,841
514,465
500,814
330,488
317,204
326,731
328,037
331,212
311,856
303,082
308,007
320,649
321,992
324,742
326,790
328,305
329,995
331,327
332,942
332,927
333,011
325,112
299,102
281,872
279,211
284,901
277,780
3,484,598
3,366,943
3,273,549
3,336,988
3,481,642
3,401,040
3,332,500
3,293,157
2,955,875
2,928,958
2,960,857
2,983,057
3,042,995
3,001,123
3,032,882
3,103,094
3,171,730
3,154,483
3,170,539
3,202,369
3,181,777
3,218,943
3,254,330
3,290,554
3,300,779
3,352,978
4,285,304
4,344,740
4,302,337
4,382,306
4,485,039
4,799,034
4,912,779
5,037,297
5,207,978
5,369,093
5,387,186
5,496,414
5,666,318
5,744,286
5,771,503
5,846,498
5,763,268
5,847,486
5,847,4865,763,2685,846,4985,771,5035,744,2865,666,3185,496,4145,387,1865,369,0935,207,9785,037,2974,912,7794,799,0344,485,0394,382,3064,302,3374,344,7404,285,3043,352,9783,300,7793,290,5543,254,3303,218,9433,181,7773,202,3693,170,5393,154,4833,171,7303,103,0943,032,8823,001,1233,042,9952,983,0572,960,8572,928,9582,955,8753,293,1573,332,5003,401,0403,481,6423,336,9883,273,5493,366,9433,484,598277,780284,901279,211281,872299,102325,112333,011332,927332,942331,327329,995328,305326,790324,742321,992320,649308,007303,082311,856331,212328,037326,731317,204330,488500,814514,465531,841529,731596,439597,975603,702608,447614,193610,120606,731604,840598,113598,362590,815584,967566,000570,799560,345553,655550,796540,962527,292520,237514,802516,094535,746480,163325,828299,119252,010245,839230,424221,10710,436
   Common Stock
0
86,500
116,775
116,775
116,775
116,775
151,808
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
0
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
171,081
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
222,575
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
628,655
880,117
880,117
880,117
880,117
880,117
880,117
880,117
1,054,290
1,054,290
1,054,290
1,054,290
1,054,290
1,073,864
1,073,864
1,073,864
1,075,527
1,075,527
1,075,527
1,075,527
1,397,508
1,397,378
1,397,378
1,397,378
0
0
001,397,3781,397,3781,397,3781,397,5081,075,5271,075,5271,075,5271,075,5271,073,8641,073,8641,073,8641,054,2901,054,2901,054,2901,054,2901,054,290880,117880,117880,117880,117880,117880,117880,117628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655628,655222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575222,575171,081171,081171,081171,081171,081171,081171,081171,081171,081171,0810171,081171,081171,081171,081171,081171,081171,081171,081171,081171,081171,081171,081171,081151,808116,775116,775116,775116,77586,5000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,775,732
3,466,751
1,791,102
3,498,220
1,830,000
3,205,166
1,908,966
3,295,225
0
0
003,295,2251,908,9663,205,1661,830,0003,498,2201,791,1023,466,7511,775,732000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
94,030
93,400
98,473
99,707
109,129
102,793
267,253
271,498
274,252
276,163
284,453
284,453
288,598
290,564
291,145
291,145
291,145
291,145
302,032
590,815
306,790
306,790
308,686
308,686
308,686
308,686
309,408
309,408
308,810
308,810
257,720
257,120
258,314
258,314
254,303
254,303
250,931
250,931
265,341
250,931
250,931
250,931
265,341
265,341
265,341
265,341
265,341
265,341
265,341
265,341
265,341
265,341
265,341
265,341
265,431
265,431
265,341
265,431
2,782,680
2,784,817
2,783,639
2,784,576
2,719,013
2,720,670
2,703,781
2,702,133
2,709,154
2,709,409
2,709,132
2,707,473
2,864,653
2,716,959
2,714,200
2,717,685
2,858,532
2,708,902
2,708,813
2,459,674
2,482,387
2,484,213
2,481,284
2,482,923
2,478,177
2,479,736
3,185,712
3,196,062
3,328,247
3,330,071
3,317,726
3,407,740
3,391,531
3,408,349
1,697,641
-105,943
1,697,620
0
1,373,628
-95,036
1,375,118
0
0
0
0001,375,118-95,0361,373,62801,697,620-105,9431,697,6413,408,3493,391,5313,407,7403,317,7263,330,0713,328,2473,196,0623,185,7122,479,7362,478,1772,482,9232,481,2842,484,2132,482,3872,459,6742,708,8132,708,9022,858,5322,717,6852,714,2002,716,9592,864,6532,707,4732,709,1322,709,4092,709,1542,702,1332,703,7812,720,6702,719,0132,784,5762,783,6392,784,8172,782,680265,431265,341265,431265,431265,341265,341265,341265,341265,341265,341265,341265,341265,341265,341265,341265,341250,931250,931250,931265,341250,931250,931254,303254,303258,314258,314257,120257,720308,810308,810309,408309,408308,686308,686308,686308,686306,790306,790590,815302,032291,145291,145291,145291,145290,564288,598284,453284,453276,163274,252271,498267,253102,793109,12999,70798,47393,40094,0300



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.