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

China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd
Buy, Hold or Sell?

Let's analyze China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd together

I guess you are interested in China Nonferrous Metal Industry’s Foreign Engineering and Construction 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 Nonferrous Metal Industry’s Foreign Engineering and Construction 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 Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd

I send you an email if I find something interesting about China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd.

1. Quick Overview

1.1. Quick analysis of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
¥4.52
Expected worth in 1 year
¥4.74
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
¥0.28
Return On Investment
5.3%

For what price can you sell your share?

Current Price per Share
¥5.27
Expected price per share
¥4.68 - ¥5.79
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥5.27
Intrinsic Value Per Share
¥-21.09 - ¥-25.49
Total Value Per Share
¥-16.57 - ¥-20.97

2.2. Growth of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd (5 min.)




Is China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$1.1b$73.1m6.0%

How much money is China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$13.1m$4.1m$9m68.5%
Net Profit Margin3.9%1.4%--

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

2.3. Financial Health of China Nonferrous Metal Industry’s Foreign Engineering and Construction 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
#51 / 856

Most Revenue
#68 / 856

Most Profit
#76 / 856

Most Efficient
#104 / 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 Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd?

Welcome investor! China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd's management wants to use your money to grow the business. In return you get a share of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd.

First you should know what it really means to hold a share of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd is ¥5.27. 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 Nonferrous Metal Industry’s Foreign Engineering and Construction 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 Nonferrous Metal Industry’s Foreign Engineering and Construction 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 ¥4.52. Based on the TTM, the Book Value Change Per Share is ¥0.05 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of China Nonferrous Metal Industry’s Foreign Engineering and Construction 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%0.010.1%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.010.1%0.000.0%0.000.0%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.010.2%
Usd Total Gains Per Share0.000.1%0.010.2%0.000.1%0.000.0%0.010.3%
Usd Price Per Share0.71-0.67-0.68-0.67-0.96-
Price to Earnings Ratio117.31-87.33-27.89-45.56-49.94-
Price-to-Total Gains Ratio203.39-124.39-136.52-50.50-54.89-
Price to Book Ratio1.14-1.09-1.18-1.12-1.88-
Price-to-Total Gains Ratio203.39-124.39-136.52-50.50-54.89-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.726206
Number of shares1377
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (1377 shares)13.333.43
Gains per Year (1377 shares)53.3413.71
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113414319-54
226819638-1118
33812214957-1632
45116220277-2246
56420325596-2760
677243308115-3374
789284361134-3888
8102325414153-44102
9115365467172-49116
10128406520192-55130

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%10.02.00.083.3%15.05.00.075.0%32.08.00.080.0%79.011.00.087.8%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%12.08.00.060.0%25.015.00.062.5%63.027.00.070.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%78.00.012.086.7%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%32.08.00.080.0%78.012.00.086.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of China Nonferrous Metal Industry’s Foreign Engineering and Construction 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--0.0090.053-84%0.012-28%-0.007+183%0.033-74%
Book Value Per Share--4.5244.470+1%4.204+8%4.331+4%4.014+13%
Current Ratio--1.2101.223-1%1.144+6%1.303-7%1.253-3%
Debt To Asset Ratio--0.5470.546+0%0.573-5%0.580-6%0.631-13%
Debt To Equity Ratio--1.9311.947-1%2.247-14%2.456-21%2.790-31%
Dividend Per Share--0.0170.0170%0.020-16%0.025-33%0.066-74%
Enterprise Value---546258115.540895349126.393-161%1659755671.000-133%779297948.807-170%3230271337.859-117%
Eps--0.0110.048-77%0.005+103%-0.001+110%0.013-15%
Ev To Ebitda Ratio--infinfnan%2.326inf%infnan%infnan%
Ev To Sales Ratio---0.0680.080-186%0.206-133%0.106-164%0.202-134%
Free Cash Flow Per Share---0.4060.114-456%-0.109-73%0.081-601%0.081-601%
Free Cash Flow To Equity Per Share---0.4060.114-456%-0.130-68%-0.042-90%-0.042-90%
Gross Profit Margin--1.0000.932+7%0.903+11%0.631+59%0.560+79%
Intrinsic Value_10Y_max---25.495--------
Intrinsic Value_10Y_min---21.091--------
Intrinsic Value_1Y_max---0.210--------
Intrinsic Value_1Y_min---0.205--------
Intrinsic Value_3Y_max---2.417--------
Intrinsic Value_3Y_min---2.272--------
Intrinsic Value_5Y_max---6.780--------
Intrinsic Value_5Y_min---6.139--------
Market Cap10502266462.720+2%10322918265.5209730044650.340+6%9839647184.000+5%9649331702.676+7%13869169900.874-26%
Net Profit Margin--0.0110.039-72%0.014-20%0.011-1%0.011+3%
Operating Margin---0.038-100%0.037-100%0.026-100%0.025-100%
Operating Ratio--1.7781.380+29%0.931+91%1.029+73%0.984+81%
Pb Ratio1.165+2%1.1451.092+5%1.176-3%1.119+2%1.880-39%
Pe Ratio119.347+2%117.30987.330+34%27.887+321%45.558+157%49.941+135%
Price Per Share5.270+2%5.1804.883+6%4.938+5%4.842+7%6.960-26%
Price To Free Cash Flow Ratio-3.241-2%-3.186-1.297-59%-5.038+58%5.257-161%2.629-221%
Price To Total Gains Ratio206.925+2%203.391124.389+64%136.518+49%50.497+303%54.889+271%
Quick Ratio--0.2620.620-58%0.947-72%0.978-73%0.879-70%
Return On Assets--0.0010.005-77%0.002-31%0.001-9%0.002-40%
Return On Equity--0.0040.017-77%0.005-26%0.002+133%0.006-39%
Total Gains Per Share--0.0250.070-64%0.032-20%0.018+41%0.099-74%
Usd Book Value--1242438746.3441227637927.620+1%1154504475.610+8%1189301591.897+4%1102383313.782+13%
Usd Book Value Change Per Share--0.0010.007-84%0.002-28%-0.001+183%0.005-74%
Usd Book Value Per Share--0.6230.616+1%0.579+8%0.597+4%0.553+13%
Usd Dividend Per Share--0.0020.0020%0.003-16%0.003-33%0.009-74%
Usd Enterprise Value---75274368.321123379109.617-161%228714331.464-133%107387257.346-170%445131390.357-117%
Usd Eps--0.0020.007-77%0.001+103%0.000+110%0.002-15%
Usd Free Cash Flow---111616049.08531348706.167-456%-29948600.891-73%21174277.422-627%10587138.711-1154%
Usd Free Cash Flow Per Share---0.0560.016-456%-0.015-73%0.011-601%0.011-601%
Usd Free Cash Flow To Equity Per Share---0.0560.016-456%-0.018-68%-0.006-90%-0.006-90%
Usd Market Cap1447212318.563+2%1422498136.9891340800152.817+6%1355903381.955+5%1329677908.629+7%1911171612.340-26%
Usd Price Per Share0.726+2%0.7140.673+6%0.680+5%0.667+7%0.959-26%
Usd Profit--3031511.76413149380.383-77%4144638.604-27%1752912.259+73%4581197.232-34%
Usd Revenue--274907470.810348233506.639-21%283862606.784-3%271505281.293+1%432533491.976-36%
Usd Total Gains Per Share--0.0040.010-64%0.004-20%0.002+41%0.014-74%
 EOD+5 -3MRQTTM+10 -29YOY+14 -265Y+20 -1910Y+11 -28

3.3 Fundamental Score

Let's check the fundamental score of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15119.347
Price to Book Ratio (EOD)Between0-11.165
Net Profit Margin (MRQ)Greater than00.011
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.262
Current Ratio (MRQ)Greater than11.210
Debt to Asset Ratio (MRQ)Less than10.547
Debt to Equity Ratio (MRQ)Less than11.931
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.001
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.522
Ma 20Greater thanMa 505.197
Ma 50Greater thanMa 1005.055
Ma 100Greater thanMa 2004.774
OpenGreater thanClose5.180
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd

China Nonferrous Metal Industry's Foreign Engineering and Construction Co.,Ltd. engages in the project contracting and nonferrous metal resources exploitation activities worldwide. The company operates through Non-Ferrous Metal Mining, Dressing, and Smelting; Contract Engineering; and Equipment Manufacturing and Trading segments. It also provides execution services for nonferrous metal projects, such as engineering, consultancy, equipment supply and installation, technical service, commissioning, and personnel training. In addition, the company constructs public infrastructure projects, including housing, civil buildings, roads and bridges, and electrical power facilities, as well as nonferrous metal industry projects. Further, it exports auxiliary materials and spare parts to the overseas investment companies; imports products manufactured by the overseas resource enterprises, as well as nonferrous minerals for smelting enterprises; sells products manufactured from the overseas projects; and purchases and sells raw materials and products demanded by domestic shareholding companies. Additionally, the company trades in nonferrous metal products consisting of copper, lead, zinc, aluminum, nickel, rare earth oxides, etc. The company was founded in 1983 and is based in Beijing, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-17 01:18:04.

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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just 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 China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 1.1% means that ¥0.01 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 1.1%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM3.9%-2.8%
TTM3.9%YOY1.4%+2.6%
TTM3.9%5Y1.1%+2.8%
5Y1.1%10Y1.1%+0.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%-4.4%+5.5%
TTM3.9%-7.6%+11.5%
YOY1.4%-46.6%+48.0%
5Y1.1%-173.8%+174.9%
10Y1.1%-670.0%+671.1%
4.3.1.2. Return on Assets

Shows how efficient China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.1% Return on Assets means that China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.5%-0.4%
TTM0.5%YOY0.2%+0.3%
TTM0.5%5Y0.1%+0.4%
5Y0.1%10Y0.2%-0.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%-6.4%+6.5%
TTM0.5%-6.9%+7.4%
YOY0.2%-6.5%+6.7%
5Y0.1%-9.2%+9.3%
10Y0.2%-14.1%+14.3%
4.3.1.3. Return on Equity

Shows how efficient China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.4% Return on Equity means China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd generated ¥0.00 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM1.7%-1.3%
TTM1.7%YOY0.5%+1.2%
TTM1.7%5Y0.2%+1.6%
5Y0.2%10Y0.6%-0.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%-6.8%+7.2%
TTM1.7%-7.6%+9.3%
YOY0.5%-7.2%+7.7%
5Y0.2%-9.7%+9.9%
10Y0.6%-14.3%+14.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd is operating .

  • Measures how much profit China Nonferrous Metal Industry’s Foreign Engineering and Construction 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 Nonferrous Metal Industry’s Foreign Engineering and Construction 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 Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.8%-3.8%
TTM3.8%YOY3.7%+0.2%
TTM3.8%5Y2.6%+1.2%
5Y2.6%10Y2.5%+0.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM3.8%-42.6%+46.4%
YOY3.7%-49.7%+53.4%
5Y2.6%-272.8%+275.4%
10Y2.5%-629.6%+632.1%
4.3.2.2. Operating Ratio

Measures how efficient China Nonferrous Metal Industry’s Foreign Engineering and Construction 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 1.78 means that the operating costs are ¥1.78 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 1.778. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.380. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.778TTM1.380+0.398
TTM1.380YOY0.931+0.449
TTM1.3805Y1.029+0.351
5Y1.02910Y0.984+0.044
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7781.700+0.078
TTM1.3801.707-0.327
YOY0.9311.954-1.023
5Y1.0293.533-2.504
10Y0.9848.363-7.379
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if China Nonferrous Metal Industry’s Foreign Engineering and Construction 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 1.21 means the company has ¥1.21 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 1.210. The company is just able to pay all its short-term debts.
  • The TTM is 1.223. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.210TTM1.223-0.012
TTM1.223YOY1.144+0.079
TTM1.2235Y1.303-0.080
5Y1.30310Y1.253+0.050
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2101.950-0.740
TTM1.2232.046-0.823
YOY1.1442.812-1.668
5Y1.3033.920-2.617
10Y1.2534.512-3.259
4.4.3.2. Quick Ratio

Measures if China Nonferrous Metal Industry’s Foreign Engineering and Construction 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 Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.26 means the company can pay off ¥0.26 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 0.262. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.620. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.262TTM0.620-0.358
TTM0.620YOY0.947-0.327
TTM0.6205Y0.978-0.358
5Y0.97810Y0.879+0.100
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2620.913-0.651
TTM0.6201.159-0.539
YOY0.9471.736-0.789
5Y0.9782.392-1.414
10Y0.8793.407-2.528
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.55 means that China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd assets are financed with 54.7% credit (debt) and the remaining percentage (100% - 54.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 0.547. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.546. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.547TTM0.546+0.000
TTM0.546YOY0.573-0.027
TTM0.5465Y0.580-0.034
5Y0.58010Y0.631-0.050
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5470.200+0.347
TTM0.5460.200+0.346
YOY0.5730.180+0.393
5Y0.5800.228+0.352
10Y0.6310.261+0.370
4.5.4.2. Debt to Equity Ratio

Measures if China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 193.1% means that company has ¥1.93 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The MRQ is 1.931. The company is just able to pay all its debts with equity.
  • The TTM is 1.947. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.931TTM1.947-0.017
TTM1.947YOY2.247-0.300
TTM1.9475Y2.456-0.509
5Y2.45610Y2.790-0.334
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9310.182+1.749
TTM1.9470.187+1.760
YOY2.2470.187+2.060
5Y2.4560.238+2.218
10Y2.7900.293+2.497
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 Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd generates.

  • Above 15 is considered overpriced but always compare China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 117.31 means the investor is paying ¥117.31 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The EOD is 119.347. Based on the earnings, the company is expensive. -2
  • The MRQ is 117.309. Based on the earnings, the company is expensive. -2
  • The TTM is 87.330. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD119.347MRQ117.309+2.038
MRQ117.309TTM87.330+29.980
TTM87.330YOY27.887+59.443
TTM87.3305Y45.558+41.772
5Y45.55810Y49.941-4.383
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD119.347-3.577+122.924
MRQ117.309-4.669+121.978
TTM87.330-5.105+92.435
YOY27.887-7.093+34.980
5Y45.558-10.583+56.141
10Y49.941-11.586+61.527
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 Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The EOD is -3.241. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -3.186. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -1.297. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.241MRQ-3.186-0.055
MRQ-3.186TTM-1.297-1.889
TTM-1.297YOY-5.038+3.741
TTM-1.2975Y5.257-6.554
5Y5.25710Y2.629+2.629
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-3.241-4.807+1.566
MRQ-3.186-5.544+2.358
TTM-1.297-5.880+4.583
YOY-5.038-7.722+2.684
5Y5.257-12.193+17.450
10Y2.629-15.452+18.081
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 Nonferrous Metal Industry’s Foreign Engineering and Construction 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 1.14 means the investor is paying ¥1.14 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of China Nonferrous Metal Industry’s Foreign Engineering and Construction Co Ltd:

  • The EOD is 1.165. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.145. Based on the equity, the company is underpriced. +1
  • The TTM is 1.092. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.165MRQ1.145+0.020
MRQ1.145TTM1.092+0.053
TTM1.092YOY1.176-0.085
TTM1.0925Y1.119-0.028
5Y1.11910Y1.880-0.761
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.1651.105+0.060
MRQ1.1451.241-0.096
TTM1.0921.390-0.298
YOY1.1761.840-0.664
5Y1.1192.538-1.419
10Y1.8803.102-1.222
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 Assets19,885,423
Total Liabilities10,869,176
Total Stockholder Equity5,629,931
 As reported
Total Liabilities 10,869,176
Total Stockholder Equity+ 5,629,931
Total Assets = 19,885,423

Assets

Total Assets19,885,423
Total Current Assets9,396,933
Long-term Assets10,488,490
Total Current Assets
Cash And Cash Equivalents 2,521,672
Short-term Investments 208,313
Net Receivables 1,823,577
Inventory 1,838,588
Other Current Assets 331,020
Total Current Assets  (as reported)9,396,933
Total Current Assets  (calculated)6,723,170
+/- 2,673,762
Long-term Assets
Property Plant Equipment 3,930,106
Goodwill 87,598
Intangible Assets 3,159,285
Long-term Assets Other 223,665
Long-term Assets  (as reported)10,488,490
Long-term Assets  (calculated)7,400,654
+/- 3,087,836

Liabilities & Shareholders' Equity

Total Current Liabilities7,763,005
Long-term Liabilities3,106,172
Total Stockholder Equity5,629,931
Total Current Liabilities
Short Long Term Debt 1,860,837
Accounts payable 1,664,074
Other Current Liabilities 48,309
Total Current Liabilities  (as reported)7,763,005
Total Current Liabilities  (calculated)3,573,220
+/- 4,189,785
Long-term Liabilities
Long term Debt 2,155,886
Long-term Liabilities Other 44,203
Long-term Liabilities  (as reported)3,106,172
Long-term Liabilities  (calculated)2,200,089
+/- 906,082
Total Stockholder Equity
Retained Earnings 2,623,754
Total Stockholder Equity (as reported)5,629,931
Total Stockholder Equity (calculated)2,623,754
+/- 3,006,176
Other
Capital Stock1,992,841
Common Stock Shares Outstanding 1,992,841
Net Debt 1,495,051
Net Invested Capital 9,646,654
Net Working Capital 1,633,928
Property Plant and Equipment Gross 3,930,106



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-311997-06-301996-12-31
> Total Assets 
373,145
884,372
1,046,493
2,522,439
2,100,471
1,304,046
1,374,245
1,532,932
1,360,905
1,400,874
1,337,148
1,317,137
1,295,007
1,277,854
1,269,970
1,250,372
1,290,221
1,254,233
1,554,143
1,535,927
1,741,118
1,749,246
2,306,054
2,249,690
2,178,559
2,445,746
2,658,090
2,686,862
2,957,930
3,148,452
3,285,122
3,327,380
4,371,926
4,589,761
7,932,636
7,984,048
8,695,138
8,421,345
8,336,474
8,526,761
8,899,108
9,087,872
9,109,723
9,601,374
9,818,821
10,172,849
9,781,202
10,578,956
12,075,636
12,427,940
12,335,580
13,884,113
14,475,359
14,996,632
15,421,793
16,289,197
16,548,894
16,560,047
16,998,909
17,254,130
18,592,921
19,462,837
19,108,910
19,655,943
20,645,740
20,626,120
22,674,805
23,552,748
21,913,688
22,312,255
23,734,629
25,090,177
23,900,081
24,169,380
22,363,638
22,071,689
22,458,313
25,792,495
25,098,388
24,960,529
25,229,815
25,104,775
25,298,017
25,078,355
25,481,080
23,982,573
22,096,234
21,164,115
20,006,423
19,116,500
18,993,213
18,290,167
19,390,459
19,124,815
20,050,396
19,712,490
19,526,558
19,315,232
19,523,594
19,433,983
19,673,698
19,885,423
19,885,42319,673,69819,433,98319,523,59419,315,23219,526,55819,712,49020,050,39619,124,81519,390,45918,290,16718,993,21319,116,50020,006,42321,164,11522,096,23423,982,57325,481,08025,078,35525,298,01725,104,77525,229,81524,960,52925,098,38825,792,49522,458,31322,071,68922,363,63824,169,38023,900,08125,090,17723,734,62922,312,25521,913,68823,552,74822,674,80520,626,12020,645,74019,655,94319,108,91019,462,83718,592,92117,254,13016,998,90916,560,04716,548,89416,289,19715,421,79314,996,63214,475,35913,884,11312,335,58012,427,94012,075,63610,578,9569,781,20210,172,8499,818,8219,601,3749,109,7239,087,8728,899,1088,526,7618,336,4748,421,3458,695,1387,984,0487,932,6364,589,7614,371,9263,327,3803,285,1223,148,4522,957,9302,686,8622,658,0902,445,7462,178,5592,249,6902,306,0541,749,2461,741,1181,535,9271,554,1431,254,2331,290,2211,250,3721,269,9701,277,8541,295,0071,317,1371,337,1481,400,8741,360,9051,532,9321,374,2451,304,0462,100,4712,522,4391,046,493884,372373,145
   > Total Current Assets 
294,011
769,116
726,803
1,698,170
1,626,436
867,964
883,377
904,409
800,322
765,827
775,227
755,609
736,124
719,033
737,231
716,703
760,512
703,710
906,275
861,835
1,054,514
1,051,868
1,562,755
806,900
1,388,249
1,628,607
1,688,938
1,711,473
1,943,091
2,011,312
2,055,009
2,056,686
2,858,549
3,066,825
3,984,139
4,192,864
4,695,119
4,206,454
4,135,974
4,342,456
4,669,367
4,721,532
4,429,389
4,863,585
4,978,556
5,081,131
4,427,784
5,054,436
6,483,008
6,845,505
6,294,001
7,875,237
8,500,783
8,830,801
9,260,964
10,080,904
10,292,949
10,203,420
9,948,508
10,436,107
11,642,281
12,154,568
11,459,774
12,148,879
13,132,157
13,104,767
15,131,473
16,024,072
14,232,498
14,702,726
16,081,238
17,630,496
16,701,580
17,191,633
15,400,229
15,230,981
15,623,985
15,768,930
15,146,649
15,131,794
15,359,124
14,671,362
14,006,160
13,676,325
14,079,777
12,805,469
11,705,181
10,785,455
9,739,596
8,831,258
9,122,093
8,483,628
9,386,725
9,383,686
10,639,851
10,316,952
9,878,343
9,501,374
9,434,686
9,288,969
9,307,822
9,396,933
9,396,9339,307,8229,288,9699,434,6869,501,3749,878,34310,316,95210,639,8519,383,6869,386,7258,483,6289,122,0938,831,2589,739,59610,785,45511,705,18112,805,46914,079,77713,676,32514,006,16014,671,36215,359,12415,131,79415,146,64915,768,93015,623,98515,230,98115,400,22917,191,63316,701,58017,630,49616,081,23814,702,72614,232,49816,024,07215,131,47313,104,76713,132,15712,148,87911,459,77412,154,56811,642,28110,436,1079,948,50810,203,42010,292,94910,080,9049,260,9648,830,8018,500,7837,875,2376,294,0016,845,5056,483,0085,054,4364,427,7845,081,1314,978,5564,863,5854,429,3894,721,5324,669,3674,342,4564,135,9744,206,4544,695,1194,192,8643,984,1393,066,8252,858,5492,056,6862,055,0092,011,3121,943,0911,711,4731,688,9381,628,6071,388,249806,9001,562,7551,051,8681,054,514861,835906,275703,710760,512716,703737,231719,033736,124755,609775,227765,827800,322904,409883,377867,9641,626,4361,698,170726,803769,116294,011
       Cash And Cash Equivalents 
148,339
0
329,221
319,094
374,272
291,445
259,345
226,101
243,606
313,669
261,447
241,564
221,930
209,155
304,517
269,616
313,648
235,048
481,483
364,547
416,281
285,004
712,981
805,125
590,892
749,149
1,010,152
863,633
924,426
937,557
1,056,426
1,072,528
1,186,167
1,144,120
1,304,348
1,201,042
1,476,247
910,090
1,400,168
1,384,218
1,783,108
1,688,648
1,602,265
1,607,208
1,519,579
1,342,035
1,190,270
1,306,112
2,089,925
1,421,125
1,513,015
1,460,085
1,308,955
1,052,665
1,869,311
2,606,465
2,212,840
1,727,118
1,832,744
1,583,400
2,023,595
1,672,852
2,022,108
2,044,280
1,984,537
1,975,609
3,690,986
3,904,034
2,617,250
2,295,243
2,270,245
2,311,301
2,621,558
3,421,694
2,618,683
4,700,643
5,051,380
5,083,741
4,081,845
3,911,553
4,223,933
4,095,768
4,193,952
3,585,570
4,401,315
4,286,922
3,360,579
5,154,098
3,950,867
3,215,131
3,399,332
2,832,551
2,808,511
3,277,218
2,984,824
3,181,978
2,874,158
2,435,204
3,715,293
3,445,839
3,654,617
2,521,672
2,521,6723,654,6173,445,8393,715,2932,435,2042,874,1583,181,9782,984,8243,277,2182,808,5112,832,5513,399,3323,215,1313,950,8675,154,0983,360,5794,286,9224,401,3153,585,5704,193,9524,095,7684,223,9333,911,5534,081,8455,083,7415,051,3804,700,6432,618,6833,421,6942,621,5582,311,3012,270,2452,295,2432,617,2503,904,0343,690,9861,975,6091,984,5372,044,2802,022,1081,672,8522,023,5951,583,4001,832,7441,727,1182,212,8402,606,4651,869,3111,052,6651,308,9551,460,0851,513,0151,421,1252,089,9251,306,1121,190,2701,342,0351,519,5791,607,2081,602,2651,688,6481,783,1081,384,2181,400,168910,0901,476,2471,201,0421,304,3481,144,1201,186,1671,072,5281,056,426937,557924,426863,6331,010,152749,149590,892805,125712,981285,004416,281364,547481,483235,048313,648269,616304,517209,155221,930241,564261,447313,669243,606226,101259,345291,445374,272319,094329,2210148,339
       Short-term Investments 
0
0
0
0
39,975
0
14
0
0
29
4,251
4,073
2,410
1,728
1,412
1,164
1,208
1,716
1,737
2,496
1,342
1,296
1,921
1,775
1,747
1,389
1,079
903
664
543
238
75
0
0
0
-210,176
0
0
0
0
-610,433
-618,026
-608,549
-607,694
-602,510
-599,139
-595,444
-592,776
-592,902
-598,902
-590,341
-586,452
-578,329
-570,045
-587,709
-579,386
-572,281
-560,870
-562,841
-553,440
-551,991
-557,217
-543,659
-539,094
-519,126
-513,663
-512,632
-506,387
-811,095
-794,962
-857,874
-738,552
-622,208
15
-520,035
-481,985
-459,748
-456,533
-470,513
-464,891
-461,362
-455,905
-460,069
-452,571
-446,303
-443,148
-440,306
-432,990
-424,087
-415,604
200,350
209,269
179,646
159,420
200,032
270,744
192,547
233,158
175,983
205,447
188,406
208,313
208,313188,406205,447175,983233,158192,547270,744200,032159,420179,646209,269200,350-415,604-424,087-432,990-440,306-443,148-446,303-452,571-460,069-455,905-461,362-464,891-470,513-456,533-459,748-481,985-520,03515-622,208-738,552-857,874-794,962-811,095-506,387-512,632-513,663-519,126-539,094-543,659-557,217-551,991-553,440-562,841-560,870-572,281-579,386-587,709-570,045-578,329-586,452-590,341-598,902-592,902-592,776-595,444-599,139-602,510-607,694-608,549-618,026-610,4330000-210,176000752385436649031,0791,3891,7471,7751,9211,2961,3422,4961,7371,7161,2081,1641,4121,7282,4104,0734,251290014039,9750000
       Net Receivables 
39,149
0
132,720
165,744
218,581
210,056
303,645
339,665
204,226
388,751
360,921
387,092
383,426
379,061
302,768
322,546
316,670
322,679
322,086
384,673
469,686
558,386
659,522
312,442
494,779
523,712
359,137
548,265
623,147
707,326
656,359
743,834
927,270
1,237,666
2,048,377
1,895,037
2,258,172
2,321,812
1,604,935
2,421,083
2,487,601
2,495,498
2,150,522
2,470,082
1,970,378
2,701,886
1,657,563
2,643,032
2,965,409
3,296,407
2,951,084
4,072,261
4,336,552
4,619,803
4,522,369
4,666,084
5,422,087
5,697,395
5,209,288
6,048,779
6,244,270
6,002,594
5,857,620
5,963,933
6,332,751
7,161,559
6,315,075
6,109,914
6,415,184
7,838,820
8,803,302
9,510,193
8,847,433
8,570,728
7,469,311
5,755,607
6,186,198
6,968,048
6,567,253
6,860,420
6,379,148
5,531,381
6,478,176
7,794,191
7,640,026
6,633,649
6,566,802
4,002,050
4,183,392
4,111,553
3,554,531
3,631,598
4,620,684
4,014,976
5,329,273
4,893,563
4,918,094
4,981,445
3,420,542
3,717,192
1,812,205
1,823,577
1,823,5771,812,2053,717,1923,420,5424,981,4454,918,0944,893,5635,329,2734,014,9764,620,6843,631,5983,554,5314,111,5534,183,3924,002,0506,566,8026,633,6497,640,0267,794,1916,478,1765,531,3816,379,1486,860,4206,567,2536,968,0486,186,1985,755,6077,469,3118,570,7288,847,4339,510,1938,803,3027,838,8206,415,1846,109,9146,315,0757,161,5596,332,7515,963,9335,857,6206,002,5946,244,2706,048,7795,209,2885,697,3955,422,0874,666,0844,522,3694,619,8034,336,5524,072,2612,951,0843,296,4072,965,4092,643,0321,657,5632,701,8861,970,3782,470,0822,150,5222,495,4982,487,6012,421,0831,604,9352,321,8122,258,1721,895,0372,048,3771,237,666927,270743,834656,359707,326623,147548,265359,137523,712494,779312,442659,522558,386469,686384,673322,086322,679316,670322,546302,768379,061383,426387,092360,921388,751204,226339,665303,645210,056218,581165,744132,720039,149
       Inventory 
14,856
0
48,646
347,432
219,971
56,094
45,784
45,570
58,168
59,895
142,371
122,517
128,041
121,454
120,510
116,008
125,692
140,613
98,077
110,109
167,142
206,300
185,427
0
297,368
345,095
317,360
294,098
388,019
331,082
332,401
288,992
817,908
730,694
856,758
1,003,400
954,544
968,397
984,662
961,732
881,260
981,832
1,092,060
1,213,863
1,388,762
1,442,421
1,559,951
1,496,010
1,817,026
2,549,473
2,416,947
2,724,077
3,237,868
3,548,647
3,213,724
3,133,433
3,072,981
3,163,564
3,246,202
3,187,994
3,733,774
4,165,873
3,278,224
3,752,537
4,407,830
3,555,865
4,645,356
5,576,273
4,858,838
4,178,669
4,455,229
5,081,900
4,549,841
4,530,300
4,656,732
4,097,222
3,765,386
3,206,026
4,035,354
3,976,909
4,344,026
4,641,929
3,130,583
2,079,992
1,805,316
1,652,963
1,551,852
1,430,630
1,413,704
1,327,035
1,741,985
1,646,563
1,623,818
1,734,801
1,877,681
1,795,378
1,669,891
1,623,767
1,859,961
1,672,034
1,642,558
1,838,588
1,838,5881,642,5581,672,0341,859,9611,623,7671,669,8911,795,3781,877,6811,734,8011,623,8181,646,5631,741,9851,327,0351,413,7041,430,6301,551,8521,652,9631,805,3162,079,9923,130,5834,641,9294,344,0263,976,9094,035,3543,206,0263,765,3864,097,2224,656,7324,530,3004,549,8415,081,9004,455,2294,178,6694,858,8385,576,2734,645,3563,555,8654,407,8303,752,5373,278,2244,165,8733,733,7743,187,9943,246,2023,163,5643,072,9813,133,4333,213,7243,548,6473,237,8682,724,0772,416,9472,549,4731,817,0261,496,0101,559,9511,442,4211,388,7621,213,8631,092,060981,832881,260961,732984,662968,397954,5441,003,400856,758730,694817,908288,992332,401331,082388,019294,098317,360345,095297,3680185,427206,300167,142110,10998,077140,613125,692116,008120,510121,454128,041122,517142,37159,89558,16845,57045,78456,094219,971347,43248,646014,856
       Other Current Assets 
91,666
769,116
216,216
865,901
773,637
310,369
274,589
293,073
294,322
3,483
6,237
363
317
7,635
8,024
7,370
3,293
3,655
2,893
10
63
882
2,904
380,600
3,462
9,262
1,211
4,574
6,837
34,804
9,585
-48,744
-72,796
-45,655
-225,344
93,386
6,156
6,156
146,209
-424,577
-482,603
-444,446
-415,457
-427,568
99,837
-405,212
20,000
-390,718
-389,352
-421,501
-587,045
-381,187
-382,592
-390,314
-344,441
-325,077
-414,958
-384,656
-339,726
-384,066
-359,359
313,248
301,822
388,129
407,039
411,735
480,056
433,852
341,226
389,994
552,462
727,102
682,748
668,896
655,504
677,508
621,021
511,115
462,197
382,912
412,017
402,283
203,450
216,571
233,120
231,934
225,949
198,678
191,633
177,538
225,895
163,648
154,066
197,270
248,041
175,289
223,654
227,800
262,906
248,457
275,209
331,020
331,020275,209248,457262,906227,800223,654175,289248,041197,270154,066163,648225,895177,538191,633198,678225,949231,934233,120216,571203,450402,283412,017382,912462,197511,115621,021677,508655,504668,896682,748727,102552,462389,994341,226433,852480,056411,735407,039388,129301,822313,248-359,359-384,066-339,726-384,656-414,958-325,077-344,441-390,314-382,592-381,187-587,045-421,501-389,352-390,71820,000-405,21299,837-427,568-415,457-444,446-482,603-424,577146,2096,1566,15693,386-225,344-45,655-72,796-48,7449,58534,8046,8374,5741,2119,2623,462380,6002,90488263102,8933,6553,2937,3708,0247,6353173636,2373,483294,322293,073274,589310,369773,637865,901216,216769,11691,666
   > Long-term Assets 
79,134
115,256
319,690
824,268
474,035
436,082
490,867
628,524
560,584
635,047
561,921
561,528
558,883
558,820
532,739
533,669
529,710
550,523
647,868
674,092
686,604
697,378
743,299
2,249,690
790,310
817,139
969,152
975,389
1,014,839
1,137,140
1,230,112
1,270,694
1,513,377
1,522,937
3,948,497
3,791,184
4,000,020
4,214,891
4,200,500
4,184,305
4,229,741
4,366,340
4,680,334
4,737,789
4,840,265
5,091,718
5,353,418
5,524,519
5,592,628
5,582,435
6,023,134
6,008,876
5,974,576
6,165,830
6,160,829
6,208,294
6,255,945
6,356,627
7,050,401
6,818,023
6,950,641
7,308,269
7,649,137
7,507,064
7,513,582
7,521,353
7,543,332
7,528,676
7,681,190
7,609,529
7,653,391
7,459,681
7,198,501
6,977,747
6,963,409
6,840,708
6,834,328
10,023,565
9,951,739
9,828,735
9,870,691
10,433,413
11,291,856
11,402,030
11,401,303
11,177,104
10,391,053
10,378,660
10,266,828
10,285,243
9,871,119
9,806,539
10,003,734
9,741,129
9,410,546
9,395,538
9,648,215
9,813,859
10,088,909
10,145,013
10,365,876
10,488,490
10,488,49010,365,87610,145,01310,088,9099,813,8599,648,2159,395,5389,410,5469,741,12910,003,7349,806,5399,871,11910,285,24310,266,82810,378,66010,391,05311,177,10411,401,30311,402,03011,291,85610,433,4139,870,6919,828,7359,951,73910,023,5656,834,3286,840,7086,963,4096,977,7477,198,5017,459,6817,653,3917,609,5297,681,1907,528,6767,543,3327,521,3537,513,5827,507,0647,649,1377,308,2696,950,6416,818,0237,050,4016,356,6276,255,9456,208,2946,160,8296,165,8305,974,5766,008,8766,023,1345,582,4355,592,6285,524,5195,353,4185,091,7184,840,2654,737,7894,680,3344,366,3404,229,7414,184,3054,200,5004,214,8914,000,0203,791,1843,948,4971,522,9371,513,3771,270,6941,230,1121,137,1401,014,839975,389969,152817,139790,3102,249,690743,299697,378686,604674,092647,868550,523529,710533,669532,739558,820558,883561,528561,921635,047560,584628,524490,867436,082474,035824,268319,690115,25679,134
       Property Plant Equipment 
74,267
103,543
136,907
728,807
383,019
168,622
176,654
195,999
189,859
207,869
285,543
285,885
283,429
282,524
252,311
253,652
250,292
254,437
332,602
341,938
356,162
368,183
443,852
0
492,010
555,288
680,369
689,607
732,056
857,387
956,531
836,981
771,337
778,467
1,870,293
1,885,548
2,115,256
2,339,838
2,479,687
1,960,748
1,972,222
2,020,587
2,293,505
2,344,653
2,281,672
2,464,981
2,720,345
2,803,228
2,857,190
2,802,691
2,784,752
2,783,741
2,790,687
2,865,526
2,954,211
2,993,361
3,042,518
3,170,515
3,515,791
3,541,088
3,557,082
3,900,337
4,301,964
4,164,910
4,244,181
4,264,608
4,204,083
4,212,694
4,217,353
4,200,408
4,099,900
4,065,437
4,004,598
3,956,009
3,867,508
3,798,310
3,751,055
6,868,147
4,353,110
4,283,774
4,237,960
4,265,306
3,898,591
3,909,569
3,903,174
3,846,964
3,084,273
3,071,599
3,023,242
3,039,117
2,952,580
2,926,912
2,981,648
3,034,085
3,096,176
3,113,412
3,260,011
3,467,436
3,609,904
3,714,840
6,444,670
3,930,106
3,930,1066,444,6703,714,8403,609,9043,467,4363,260,0113,113,4123,096,1763,034,0852,981,6482,926,9122,952,5803,039,1173,023,2423,071,5993,084,2733,846,9643,903,1743,909,5693,898,5914,265,3064,237,9604,283,7744,353,1106,868,1473,751,0553,798,3103,867,5083,956,0094,004,5984,065,4374,099,9004,200,4084,217,3534,212,6944,204,0834,264,6084,244,1814,164,9104,301,9643,900,3373,557,0823,541,0883,515,7913,170,5153,042,5182,993,3612,954,2112,865,5262,790,6872,783,7412,784,7522,802,6912,857,1902,803,2282,720,3452,464,9812,281,6722,344,6532,293,5052,020,5871,972,2221,960,7482,479,6872,339,8382,115,2561,885,5481,870,293778,467771,337836,981956,531857,387732,056689,607680,369555,288492,0100443,852368,183356,162341,938332,602254,437250,292253,652252,311282,524283,429285,885285,543207,869189,859195,999176,654168,622383,019728,807136,907103,54374,267
       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
39,473
37,141
37,141
637
637
637
637
637
637
637
637
9,629
9,629
9,607
9,607
9,607
9,625
9,607
9,607
9,607
9,607
9,303
9,303
9,303
9,303
9,303
9,303
9,303
12,526
12,526
12,526
12,526
12,526
12,526
11,483
11,076
11,048
11,116
11,151
11,232
11,334
11,256
11,159
11,125
11,134
11,101
81,845
86,290
84,869
86,416
88,586
87,527
88,720
88,659
85,708
82,328
82,837
81,619
81,896
80,694
80,393
84,371
88,625
87,144
86,127
90,005
89,501
88,423
88,558
88,906
87,598
87,59888,90688,55888,42389,50190,00586,12787,14488,62584,37180,39380,69481,89681,61982,83782,32885,70888,65988,72087,52788,58686,41684,86986,29081,84511,10111,13411,12511,15911,25611,33411,23211,15111,11611,04811,07611,48312,52612,52612,52612,52612,52612,5269,3039,3039,3039,3039,3039,3039,3039,6079,6079,6079,6079,6259,6079,6079,6079,6299,62963763763763763763763763737,14137,14139,4730000000000000000000000000000000
       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
997,448
1,003,411
1,032,970
1,039,633
1,077,176
1,560,251
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,560,2511,077,1761,039,6331,032,9701,003,411997,4480000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
140,584
42,010
8,655
9,032
8,874
10,007
9,989
8,681
8,301
8,491
8,396
32,220
32,013
31,840
41,017
31,448
31,330
30,947
30,727
30,381
30,159
29,906
29,660
29,568
29,355
29,158
28,946
28,724
37,023
39,590
39,480
1,064,779
1,053,666
1,041,196
1,030,738
1,022,767
1,013,081
999,999
1,025,383
1,090,425
1,079,087
1,178,779
1,224,955
1,206,779
1,192,838
1,182,582
1,168,642
1,153,396
1,140,212
1,128,282
1,220,170
1,217,750
1,208,838
1,191,421
1,226,894
1,279,092
1,273,758
1,374,102
1,358,966
1,339,759
1,345,993
1,311,975
1,296,569
1,205,741
1,190,732
1,177,691
1,161,727
1,185,052
1,170,866
1,155,672
1,139,002
1,123,805
1,109,920
1,094,831
1,078,833
3,457,405
3,398,982
3,453,683
3,507,454
3,581,816
3,568,275
3,564,245
3,459,017
3,095,770
3,099,090
3,046,798
3,041,338
2,986,917
2,961,723
3,095,607
3,219,702
3,157,676
3,113,695
3,224,762
3,192,605
3,167,243
3,162,937
523,753
3,159,285
3,159,285523,7533,162,9373,167,2433,192,6053,224,7623,113,6953,157,6763,219,7023,095,6072,961,7232,986,9173,041,3383,046,7983,099,0903,095,7703,459,0173,564,2453,568,2753,581,8163,507,4543,453,6833,398,9823,457,4051,078,8331,094,8311,109,9201,123,8051,139,0021,155,6721,170,8661,185,0521,161,7271,177,6911,190,7321,205,7411,296,5691,311,9751,345,9931,339,7591,358,9661,374,1021,273,7581,279,0921,226,8941,191,4211,208,8381,217,7501,220,1701,128,2821,140,2121,153,3961,168,6421,182,5821,192,8381,206,7791,224,9551,178,7791,079,0871,090,4251,025,383999,9991,013,0811,022,7671,030,7381,041,1961,053,6661,064,77939,48039,59037,02328,72428,94629,15829,35529,56829,66029,90630,15930,38130,72730,94731,33031,44841,01731,84032,01332,2208,3968,4918,3018,6819,98910,0078,8749,0328,65542,010140,584000
       Long-term Assets Other 
4,867
11,713
182,783
-45,123
8,129
258,805
939
423,650
360,719
50
979
979
979
979
2,508
2,131
2,047
7,480
8,528
123
9,082
150
11,078
2,249,690
13,165
14,141
1,959
1,811
1,388
1,174
308
155,286
622,501
624,595
919,503
-14
758,668
758,977
610,662
1,124,055
-305
-304
40,714
51,038
62,300
72,242
50,093
50,141
59,151
58,786
71,923
72,951
78,579
79,805
93,454
94,182
97,198
89,321
360,727
104,618
105,573
106,923
263,283
235,073
228,865
205,983
402,961
359,680
228,867
226,951
200,884
202,051
164,883
753,708
190,910
189,543
188,693
188,880
191,794
194,942
189,567
158,518
91,595
98,647
105,622
104,301
81,493
81,344
80,453
80,736
668,170
671,766
636,545
613,164
656,292
725,861
644,349
695,182
777,344
764,263
198,472
223,665
223,665198,472764,263777,344695,182644,349725,861656,292613,164636,545671,766668,17080,73680,45381,34481,493104,301105,62298,64791,595158,518189,567194,942191,794188,880188,693189,543190,910753,708164,883202,051200,884226,951228,867359,680402,961205,983228,865235,073263,283106,923105,573104,618360,72789,32197,19894,18293,45479,80578,57972,95171,92358,78659,15150,14150,09372,24262,30051,03840,714-304-3051,124,055610,662758,977758,668-14919,503624,595622,501155,2863081,1741,3881,8111,95914,14113,1652,249,69011,0781509,0821238,5287,4802,0472,1312,50897997997997950360,719423,650939258,8058,129-45,123182,78311,7134,867
> Total Liabilities 
252,408
256,174
404,854
1,215,726
851,340
463,414
552,103
679,819
556,145
355,861
396,418
379,354
350,354
320,001
312,086
257,551
331,539
274,665
478,200
454,232
674,832
676,942
1,126,711
1,058,649
1,029,360
1,156,814
1,345,037
1,315,873
1,668,850
1,741,268
1,572,549
1,501,385
2,497,526
2,635,907
4,606,051
4,611,695
5,305,264
5,018,635
5,238,910
5,251,140
5,572,018
5,706,072
5,550,149
5,718,398
5,958,015
6,235,474
5,968,180
6,438,155
7,873,957
8,187,735
8,145,775
9,264,974
9,909,975
10,411,476
10,929,286
10,070,152
10,414,279
10,441,015
10,629,984
10,961,033
12,289,518
13,091,589
12,785,560
13,153,719
14,074,879
14,129,398
16,374,299
17,097,454
15,399,071
15,668,442
17,089,697
18,033,885
16,927,433
17,162,303
15,651,473
15,058,791
15,369,106
16,242,430
15,841,403
15,527,164
15,693,224
15,801,945
16,773,813
16,302,956
16,648,473
15,322,229
13,102,535
11,997,406
11,496,464
10,587,377
10,537,014
10,022,134
11,136,305
10,630,351
11,945,173
11,512,014
10,909,873
10,725,151
10,874,939
10,462,489
10,674,741
10,869,176
10,869,17610,674,74110,462,48910,874,93910,725,15110,909,87311,512,01411,945,17310,630,35111,136,30510,022,13410,537,01410,587,37711,496,46411,997,40613,102,53515,322,22916,648,47316,302,95616,773,81315,801,94515,693,22415,527,16415,841,40316,242,43015,369,10615,058,79115,651,47317,162,30316,927,43318,033,88517,089,69715,668,44215,399,07117,097,45416,374,29914,129,39814,074,87913,153,71912,785,56013,091,58912,289,51810,961,03310,629,98410,441,01510,414,27910,070,15210,929,28610,411,4769,909,9759,264,9748,145,7758,187,7357,873,9576,438,1555,968,1806,235,4745,958,0155,718,3985,550,1495,706,0725,572,0185,251,1405,238,9105,018,6355,305,2644,611,6954,606,0512,635,9072,497,5261,501,3851,572,5491,741,2681,668,8501,315,8731,345,0371,156,8141,029,3601,058,6491,126,711676,942674,832454,232478,200274,665331,539257,551312,086320,001350,354379,354396,418355,861556,145679,819552,103463,414851,3401,215,726404,854256,174252,408
   > Total Current Liabilities 
152,408
156,245
279,675
764,861
573,413
241,768
239,984
590,585
556,145
355,861
392,054
374,989
345,990
315,636
309,086
254,551
328,539
271,665
426,864
314,672
500,831
484,741
623,418
557,097
485,013
634,387
1,047,021
1,030,498
1,368,475
1,242,993
1,074,274
987,891
2,058,204
2,222,653
3,768,790
3,785,718
4,277,523
4,037,548
4,195,841
4,274,672
4,177,153
4,325,416
4,162,718
4,244,207
3,797,372
3,965,958
3,705,985
3,727,297
5,272,149
5,594,126
5,671,147
6,707,858
7,489,698
7,982,560
8,429,416
7,481,523
9,003,606
8,906,408
8,316,773
8,734,109
10,282,840
9,975,984
10,656,229
10,766,306
11,659,591
12,004,894
14,535,234
15,150,573
13,563,880
13,731,284
15,019,282
15,851,539
14,366,837
14,464,439
12,662,528
12,042,054
11,756,126
11,305,438
10,851,418
10,012,131
10,844,340
10,791,547
13,219,718
12,479,455
11,740,516
10,693,633
8,757,166
6,531,099
5,463,069
4,673,491
4,909,292
5,644,573
9,569,860
9,014,384
9,695,648
9,236,406
8,624,415
7,823,241
8,022,564
7,463,733
7,389,621
7,763,005
7,763,0057,389,6217,463,7338,022,5647,823,2418,624,4159,236,4069,695,6489,014,3849,569,8605,644,5734,909,2924,673,4915,463,0696,531,0998,757,16610,693,63311,740,51612,479,45513,219,71810,791,54710,844,34010,012,13110,851,41811,305,43811,756,12612,042,05412,662,52814,464,43914,366,83715,851,53915,019,28213,731,28413,563,88015,150,57314,535,23412,004,89411,659,59110,766,30610,656,2299,975,98410,282,8408,734,1098,316,7738,906,4089,003,6067,481,5238,429,4167,982,5607,489,6986,707,8585,671,1475,594,1265,272,1493,727,2973,705,9853,965,9583,797,3724,244,2074,162,7184,325,4164,177,1534,274,6724,195,8414,037,5484,277,5233,785,7183,768,7902,222,6532,058,204987,8911,074,2741,242,9931,368,4751,030,4981,047,021634,387485,013557,097623,418484,741500,831314,672426,864271,665328,539254,551309,086315,636345,990374,989392,054355,861556,145590,585239,984241,768573,413764,861279,675156,245152,408
       Short-term Debt 
0
0
0
312,133
239,302
70,000
40,000
423,367
370,776
194,893
127,500
127,500
107,500
117,500
120,500
127,000
137,000
77,000
172,000
90,500
150,500
150,500
149,450
265,281
117,612
170,700
332,575
324,450
584,450
474,450
338,000
353,000
949,000
1,159,000
1,501,331
1,635,180
1,826,635
1,822,260
2,122,000
2,067,500
1,951,455
1,781,455
1,880,500
2,115,500
1,795,500
1,848,580
1,816,140
1,677,060
2,365,067
2,432,084
2,659,417
2,761,084
3,851,381
4,149,407
4,047,106
3,463,064
4,021,791
3,078,122
2,946,304
2,608,317
3,836,415
3,365,022
3,630,999
4,421,518
4,286,827
4,918,243
5,618,818
5,668,428
5,992,218
6,096,847
7,050,242
7,993,070
7,280,127
7,129,994
6,191,319
6,217,761
5,843,772
5,529,864
4,830,760
4,554,792
4,968,134
5,040,469
6,083,067
5,708,599
5,960,157
5,331,105
4,657,692
2,953,674
1,916,868
1,150,646
1,681,125
2,544,920
5,399,743
4,752,957
5,455,053
4,974,007
4,645,726
3,842,813
3,300,196
2,709,714
0
0
002,709,7143,300,1963,842,8134,645,7264,974,0075,455,0534,752,9575,399,7432,544,9201,681,1251,150,6461,916,8682,953,6744,657,6925,331,1055,960,1575,708,5996,083,0675,040,4694,968,1344,554,7924,830,7605,529,8645,843,7726,217,7616,191,3197,129,9947,280,1277,993,0707,050,2426,096,8475,992,2185,668,4285,618,8184,918,2434,286,8274,421,5183,630,9993,365,0223,836,4152,608,3172,946,3043,078,1224,021,7913,463,0644,047,1064,149,4073,851,3812,761,0842,659,4172,432,0842,365,0671,677,0601,816,1401,848,5801,795,5002,115,5001,880,5001,781,4551,951,4552,067,5002,122,0001,822,2601,826,6351,635,1801,501,3311,159,000949,000353,000338,000474,450584,450324,450332,575170,700117,612265,281149,450150,500150,50090,500172,00077,000137,000127,000120,500117,500107,500127,500127,500194,893370,776423,36740,00070,000239,302312,133000
       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
650,191
666,519
572,270
4,254,792
4,178,652
4,121,288
4,680,610
4,171,712
4,742,417
4,083,716
3,635,208
2,458,400
1,358,511
946,855
1,300,796
1,454,922
3,761,824
3,112,223
4,245,763
4,279,588
4,538,829
3,735,917
2,684,461
2,189,125
2,229,964
1,860,837
1,860,8372,229,9642,189,1252,684,4613,735,9174,538,8294,279,5884,245,7633,112,2233,761,8241,454,9221,300,796946,8551,358,5112,458,4003,635,2084,083,7164,742,4174,171,7124,680,6104,121,2884,178,6524,254,792572,270666,519650,1910000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
52,680
0
76,750
253,565
153,260
82,074
70,817
65,864
62,607
66,588
87,132
88,261
104,073
110,736
93,001
84,493
73,328
66,845
76,323
72,984
166,544
172,293
264,911
141,284
149,062
191,977
197,233
153,668
251,118
250,824
308,185
205,127
551,949
579,220
904,050
705,861
878,223
736,581
738,819
737,268
768,568
1,042,961
844,602
932,254
905,151
1,088,794
1,056,882
1,227,743
1,328,391
1,476,677
1,537,478
2,514,636
2,702,461
2,835,007
3,119,109
2,629,199
2,638,100
3,062,959
3,457,821
3,567,621
3,222,564
3,041,234
3,770,500
3,282,595
3,268,427
3,623,640
3,341,906
3,142,938
2,940,521
2,831,079
3,317,809
2,678,692
2,066,432
1,967,262
2,798,487
2,332,701
2,685,936
2,644,890
2,725,538
2,250,075
2,326,601
2,116,015
2,384,266
2,144,492
2,088,235
2,032,257
1,913,641
1,474,470
1,731,121
1,601,900
1,522,323
1,321,549
1,404,945
1,335,548
1,329,354
1,312,254
1,177,296
1,413,363
1,726,853
1,551,404
1,559,273
1,664,074
1,664,0741,559,2731,551,4041,726,8531,413,3631,177,2961,312,2541,329,3541,335,5481,404,9451,321,5491,522,3231,601,9001,731,1211,474,4701,913,6412,032,2572,088,2352,144,4922,384,2662,116,0152,326,6012,250,0752,725,5382,644,8902,685,9362,332,7012,798,4871,967,2622,066,4322,678,6923,317,8092,831,0792,940,5213,142,9383,341,9063,623,6403,268,4273,282,5953,770,5003,041,2343,222,5643,567,6213,457,8213,062,9592,638,1002,629,1993,119,1092,835,0072,702,4612,514,6361,537,4781,476,6771,328,3911,227,7431,056,8821,088,794905,151932,254844,6021,042,961768,568737,268738,819736,581878,223705,861904,050579,220551,949205,127308,185250,824251,118153,668197,233191,977149,062141,284264,911172,293166,54472,98476,32366,84573,32884,49393,001110,736104,07388,26187,13266,58862,60765,86470,81782,074153,260253,56576,750052,680
       Other Current Liabilities 
99,728
156,245
202,924
63,945
19,765
17,117
47,145
30,726
38,346
35,635
40,609
39,820
35,175
33,115
5,025
5,977
73,225
84,166
98,924
100,039
112,833
102,236
99,307
95,591
116,942
120,013
368,334
410,468
466,342
436,048
256,631
250,775
318,385
140,164
478,415
598,233
704,110
669,698
444,183
526,217
542,239
483,271
664,026
471,490
437,163
541,500
411,683
403,102
714,566
824,199
564,920
580,820
543,593
579,444
604,907
503,984
970,517
1,204,498
665,313
848,568
1,198,239
1,374,340
967,134
1,783,961
1,826,533
1,335,574
3,363,419
3,253,021
2,344,885
2,795,103
2,489,078
3,102,218
2,867,395
3,772,112
2,165,671
2,148,604
1,995,779
1,871,720
2,128,024
2,049,439
2,467,583
2,501,134
3,065,785
944,991
1,217,740
1,247,389
2,051,789
1,980,009
1,690,731
1,829,018
1,705,844
1,778,104
2,765,171
2,925,879
901,222
954,265
1,014,385
897,910
121,003
97,788
72,630
48,309
48,30972,63097,788121,003897,9101,014,385954,265901,2222,925,8792,765,1711,778,1041,705,8441,829,0181,690,7311,980,0092,051,7891,247,3891,217,740944,9913,065,7852,501,1342,467,5832,049,4392,128,0241,871,7201,995,7792,148,6042,165,6713,772,1122,867,3953,102,2182,489,0782,795,1032,344,8853,253,0213,363,4191,335,5741,826,5331,783,961967,1341,374,3401,198,239848,568665,3131,204,498970,517503,984604,907579,444543,593580,820564,920824,199714,566403,102411,683541,500437,163471,490664,026483,271542,239526,217444,183669,698704,110598,233478,415140,164318,385250,775256,631436,048466,342410,468368,334120,013116,94295,59199,307102,236112,833100,03998,92484,16673,2255,9775,02533,11535,17539,82040,60935,63538,34630,72647,14517,11719,76563,945202,924156,24599,728
   > Long-term Liabilities 
100,000
99,929
125,179
450,865
277,927
221,646
312,120
89,234
0
0
4,364
4,364
4,364
4,364
3,000
3,000
3,000
3,000
51,337
139,560
174,001
192,201
503,293
501,552
544,347
522,427
298,016
285,375
300,375
498,275
498,275
513,493
439,322
413,254
837,261
825,977
1,027,741
981,087
1,043,070
976,469
1,394,865
1,380,656
1,387,431
1,474,191
2,160,643
2,269,517
2,262,195
2,710,858
2,601,808
2,593,609
2,474,628
2,557,116
2,420,276
2,428,915
2,499,870
2,588,629
1,410,673
1,534,607
2,313,211
2,226,925
2,006,678
3,115,605
2,129,330
2,387,413
2,415,288
2,124,503
1,839,065
1,946,880
1,835,191
1,937,158
2,070,415
2,182,346
2,560,596
2,697,864
2,988,945
3,016,737
3,612,980
4,936,992
4,989,985
5,515,033
4,848,885
5,010,398
3,554,095
3,823,501
4,907,958
4,628,596
4,345,369
5,466,308
6,033,396
5,913,886
5,627,722
4,377,561
1,566,446
1,615,966
2,249,525
2,275,608
2,285,458
2,901,910
2,852,375
2,998,756
3,285,120
3,106,172
3,106,1723,285,1202,998,7562,852,3752,901,9102,285,4582,275,6082,249,5251,615,9661,566,4464,377,5615,627,7225,913,8866,033,3965,466,3084,345,3694,628,5964,907,9583,823,5013,554,0955,010,3984,848,8855,515,0334,989,9854,936,9923,612,9803,016,7372,988,9452,697,8642,560,5962,182,3462,070,4151,937,1581,835,1911,946,8801,839,0652,124,5032,415,2882,387,4132,129,3303,115,6052,006,6782,226,9252,313,2111,534,6071,410,6732,588,6292,499,8702,428,9152,420,2762,557,1162,474,6282,593,6092,601,8082,710,8582,262,1952,269,5172,160,6431,474,1911,387,4311,380,6561,394,865976,4691,043,070981,0871,027,741825,977837,261413,254439,322513,493498,275498,275300,375285,375298,016522,427544,347501,552503,293192,201174,001139,56051,3373,0003,0003,0003,0004,3644,3644,3644,3640089,234312,120221,646277,927450,865125,17999,929100,000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
4,364
4,365
4,364
4,365
3,000
2,999
3,000
3,000
2,999
3,223
12,936
11,096
9,354
7,612
6,348
5,677
3,141
2,999
3,000
3,401
3,400
3,401
3,666
4,101
82,131
98,651
101,895
67,809
14,457
14,458
518,239
522,193
602,126
607,002
1,596,400
1,631,431
1,644,911
1,856,399
1,825,843
1,836,457
1,856,858
1,851,795
1,328,709
1,350,744
1,425,587
1,456,087
746,710
953,123
1,830,886
174,552
166,461
146,219
169,736
167,678
162,504
225,297
240,472
357,831
273,754
321,595
345,542
382,303
475,246
502,168
495,601
489,953
526,351
1,107,381
1,127,276
1,111,119
1,091,372
1,109,393
1,445,692
1,448,178
1,372,651
1,343,994
930,159
932,872
921,549
913,044
1,030,038
1,027,348
999,532
1,019,053
876,984
924,039
892,036
893,121
0
0
0
0
0000893,121892,036924,039876,9841,019,053999,5321,027,3481,030,038913,044921,549932,872930,1591,343,9941,372,6511,448,1781,445,6921,109,3931,091,3721,111,1191,127,2761,107,381526,351489,953495,601502,168475,246382,303345,542321,595273,754357,831240,472225,297162,504167,678169,736146,219166,461174,5521,830,886953,123746,7101,456,0871,425,5871,350,7441,328,7091,851,7951,856,8581,836,4571,825,8431,856,3991,644,9111,631,4311,596,400607,002602,126522,193518,23914,45814,45767,809101,89598,65182,1314,1013,6663,4013,4003,4013,0002,9993,1415,6776,3487,6129,35411,09612,9363,2232,9993,0003,0002,9993,0004,3654,3644,3654,3640000000000
       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
14,053
13,016
31,697
29,579
29,809
27,796
30,618
27,499
23,997
25,007
25,819
22,220
16,995
12,056
7,648
4,905
2,962
2,129
2,321
4,496
1,684
1,947
0
0
0
0
00001,9471,6844,4962,3212,1292,9624,9057,64812,05616,99522,22025,81925,00723,99727,49930,61827,79629,80929,57931,69713,01614,0530000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
120,737
628,197
641,639
751,379
808,189
838,390
819,887
850,854
793,465
1,035,572
882,866
880,154
887,397
920,359
921,891
918,175
922,798
922,948
1,003,237
1,009,251
992,443
998,029
1,104,855
1,116,786
1,074,806
1,206,756
1,213,935
1,231,912
1,075,444
1,136,855
1,320,996
1,354,963
1,462,021
1,548,433
1,591,959
1,689,610
1,688,863
1,753,856
1,669,137
1,722,786
1,728,151
1,749,976
1,713,624
1,816,359
1,751,535
1,913,896
1,917,652
2,037,237
2,140,947
2,154,555
2,307,889
2,424,542
2,373,278
2,391,420
2,460,443
4,296,803
4,205,180
4,204,179
4,199,758
4,276,301
4,316,988
4,361,746
4,505,838
4,617,510
4,703,411
4,676,398
4,696,310
4,764,210
4,804,814
4,877,167
5,034,089
5,280,931
5,214,699
5,210,249
5,065,837
5,203,555
5,362,622
5,284,957
5,176,368
5,237,221
5,330,099
5,192,120
4,803,049
4,889,220
4,939,199
4,784,156
4,572,236
4,695,428
4,677,034
4,701,999
4,544,669
4,598,327
4,945,131
5,172,767
4,826,869
4,896,424
5,199,828
5,195,879
5,247,814
5,558,003
5,609,027
5,629,931
5,629,9315,609,0275,558,0035,247,8145,195,8795,199,8284,896,4244,826,8695,172,7674,945,1314,598,3274,544,6694,701,9994,677,0344,695,4284,572,2364,784,1564,939,1994,889,2204,803,0495,192,1205,330,0995,237,2215,176,3685,284,9575,362,6225,203,5555,065,8375,210,2495,214,6995,280,9315,034,0894,877,1674,804,8144,764,2104,696,3104,676,3984,703,4114,617,5104,505,8384,361,7464,316,9884,276,3014,199,7584,204,1794,205,1804,296,8032,460,4432,391,4202,373,2782,424,5422,307,8892,154,5552,140,9472,037,2371,917,6521,913,8961,751,5351,816,3591,713,6241,749,9761,728,1511,722,7861,669,1371,753,8561,688,8631,689,6101,591,9591,548,4331,462,0211,354,9631,320,9961,136,8551,075,4441,231,9121,213,9351,206,7561,074,8061,116,7861,104,855998,029992,4431,009,2511,003,237922,948922,798918,175921,891920,359887,397880,154882,8661,035,572793,465850,854819,887838,390808,189751,379641,639628,197120,737
   Common Stock
80,000
140,000
224,000
224,000
224,000
358,400
358,400
358,400
358,400
387,200
387,200
387,200
387,200
387,200
387,200
387,200
387,200
387,200
387,200
387,200
387,200
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
580,800
638,880
638,880
638,880
638,880
638,880
638,880
638,880
638,880
638,880
766,656
766,656
766,656
766,656
766,656
766,656
984,689
984,689
984,689
984,689
984,689
984,689
984,689
984,689
984,689
984,689
984,689
984,689
984,689
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,969,378
1,993,024
1,993,249
1,993,249
1,992,841
0
0
001,992,8411,993,2491,993,2491,993,0241,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,3781,969,378984,689984,689984,689984,689984,689984,689984,689984,689984,689984,689984,689984,689984,689766,656766,656766,656766,656766,656766,656638,880638,880638,880638,880638,880638,880638,880638,880638,880580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800580,800387,200387,200387,200387,200387,200387,200387,200387,200387,200387,200387,200387,200358,400358,400358,400358,400224,000224,000224,000140,00080,000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
66,485
1,004,626
58,647
922,870
187,404
1,021,905
120,465
-370,102
0
0
00-370,102120,4651,021,905187,404922,87058,6471,004,62666,48500000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
40,737
446,226
365,922
366,208
405,553
323,442
321,672
320,705
316,094
561,646
575,701
590,893
512,959
512,350
524,321
524,345
524,584
524,648
542,417
542,414
541,912
347,895
371,083
370,877
370,134
370,729
420,530
422,882
421,079
420,509
478,159
483,063
447,460
447,208
243,969
295,473
287,927
288,462
283,161
324,752
347,646
348,674
265,448
354,956
359,342
468,027
431,256
504,941
525,797
521,491
450,833
526,781
523,320
521,664
480,749
2,077,484
2,083,138
2,068,995
2,029,499
2,080,241
2,100,660
2,130,922
2,107,672
2,161,025
2,159,777
2,049,581
2,001,868
2,004,452
1,051,097
1,043,373
1,092,081
1,247,661
1,137,646
1,091,596
963,534
1,009,010
1,174,451
1,042,497
996,187
986,197
1,098,622
1,153,159
1,114,582
1,127,224
1,170,938
1,047,137
863,098
893,556
839,392
843,124
794,078
758,485
870,871
-321,015
870,871
-422,683
810,102
-61,334
847,001
977,926
0
0
00977,926847,001-61,334810,102-422,683870,871-321,015870,871758,485794,078843,124839,392893,556863,0981,047,1371,170,9381,127,2241,114,5821,153,1591,098,622986,197996,1871,042,4971,174,4511,009,010963,5341,091,5961,137,6461,247,6611,092,0811,043,3731,051,0972,004,4522,001,8682,049,5812,159,7772,161,0252,107,6722,130,9222,100,6602,080,2412,029,4992,068,9952,083,1382,077,484480,749521,664523,320526,781450,833521,491525,797504,941431,256468,027359,342354,956265,448348,674347,646324,752283,161288,462287,927295,473243,969447,208447,460483,063478,159420,509421,079422,882420,530370,729370,134370,877371,083347,895541,912542,414542,417524,648524,584524,345524,321512,350512,959590,893575,701561,646316,094320,705321,672323,442405,553366,208365,922446,22640,737



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.