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

Tibet Mineral Development Co Ltd
Buy, Hold or Sell?

Let's analyze Tibet Mineral Development Co Ltd together

I guess you are interested in Tibet Mineral Development 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 Tibet Mineral Development 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 Tibet Mineral Development Co Ltd

I send you an email if I find something interesting about Tibet Mineral Development Co Ltd.

1. Quick Overview

1.1. Quick analysis of Tibet Mineral Development Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Tibet Mineral Development Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.09
When do you have the money?
1 year
How often do you get paid?
87.5%

What is your share worth?

Current worth
¥7.56
Expected worth in 1 year
¥7.44
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
¥0.51
Return On Investment
2.2%

For what price can you sell your share?

Current Price per Share
¥23.70
Expected price per share
¥21.61 - ¥29.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tibet Mineral Development Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥23.70
Intrinsic Value Per Share
¥-6.30 - ¥-7.46
Total Value Per Share
¥1.26 - ¥0.10

2.2. Growth of Tibet Mineral Development Co Ltd (5 min.)




Is Tibet Mineral Development Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$542.9m$551.6m-$17.9m-3.4%

How much money is Tibet Mineral Development Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$6.9m$24.2m-$17.3m-247.5%
Net Profit Margin23.4%35.2%--

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

2.3. Financial Health of Tibet Mineral Development 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
#78 / 856

Most Revenue
#148 / 856

Most Profit
#93 / 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 Tibet Mineral Development Co Ltd?

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

First you should know what it really means to hold a share of Tibet Mineral Development Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Tibet Mineral Development Co Ltd is ¥23.70. 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 Tibet Mineral Development 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 Tibet Mineral Development 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 ¥7.56. 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 ¥0.25 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 ¥0.16 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Tibet Mineral Development 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 Eps0.010.0%0.010.1%0.030.1%0.020.1%0.010.0%
Usd Book Value Change Per Share0.010.0%0.000.0%0.030.1%0.020.1%0.010.1%
Usd Dividend Per Share0.020.1%0.020.1%0.000.0%0.010.0%0.000.0%
Usd Total Gains Per Share0.020.1%0.020.1%0.040.2%0.030.1%0.020.1%
Usd Price Per Share3.24-3.17-4.41-3.81-2.94-
Price to Earnings Ratio74.34-73.72-202.60-181.76-220.33-
Price-to-Total Gains Ratio141.99-284.38-121.39-250.15-256.02-
Price to Book Ratio3.11-3.10-4.16-4.57-3.98-
Price-to-Total Gains Ratio141.99-284.38-121.39-250.15-256.02-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.26586
Number of shares306
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.01
Usd Book Value Change Per Share0.000.02
Usd Total Gains Per Share0.020.03
Gains per Quarter (306 shares)5.397.88
Gains per Year (306 shares)21.5631.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
126-51262522
253-1034125154
379-1556187686
4106-207824102118
5132-2410031127150
6159-2912237153182
7185-3414443178214
8212-3916649203246
9238-4418855229278
10264-4921061254310

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%16.04.00.080.0%25.015.00.062.5%60.028.00.068.2%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%15.05.00.075.0%24.016.00.060.0%54.034.00.061.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.00.05.087.5%73.00.015.083.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%25.015.00.062.5%62.026.00.070.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Tibet Mineral Development 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--0.052-0.029+156%0.248-79%0.151-66%0.090-42%
Book Value Per Share--7.5617.417+2%7.682-2%6.089+24%5.303+43%
Current Ratio--6.1264.070+51%3.324+84%5.124+20%4.665+31%
Debt To Asset Ratio--0.4570.488-6%0.4590%0.293+56%0.233+97%
Debt To Equity Ratio--1.1121.269-12%1.130-2%0.679+64%0.467+138%
Dividend Per Share--0.1140.157-27%0.013+808%0.036+213%0.023+397%
Enterprise Value--8920343636.1109267997242.280-4%15442704046.400-42%13922062545.543-36%11301840610.882-21%
Eps--0.0790.097-19%0.206-62%0.126-37%0.054+47%
Ev To Ebitda Ratio--infinfnan%34.477+inf%infnan%infnan%
Ev To Sales Ratio--11.43911.566-1%20.671-45%19.795-42%17.843-36%
Free Cash Flow Per Share--0.112-0.223+299%0.227-51%-0.006+106%0.026+326%
Free Cash Flow To Equity Per Share--0.112-0.223+299%0.095+18%0.146-23%0.201-44%
Gross Profit Margin--1.0000.965+4%0.923+8%0.973+3%0.613+63%
Intrinsic Value_10Y_max---7.464--------
Intrinsic Value_10Y_min---6.297--------
Intrinsic Value_1Y_max---0.349--------
Intrinsic Value_1Y_min---0.342--------
Intrinsic Value_3Y_max---1.352--------
Intrinsic Value_3Y_min---1.285--------
Intrinsic Value_5Y_max---2.722--------
Intrinsic Value_5Y_min---2.501--------
Market Cap12351824179.200+1%12242380548.60012000880299.810+2%16690597862.400-27%14401270632.583-15%11147749911.602+10%
Net Profit Margin--0.2110.234-10%0.352-40%0.228-7%0.060+255%
Operating Margin---0.094-100%0.599-100%0.307-100%0.127-100%
Operating Ratio--1.5430.970+59%0.424+264%0.785+96%0.911+69%
Pb Ratio3.135+1%3.1073.104+0%4.162-25%4.570-32%3.982-22%
Pe Ratio75.007+1%74.34373.719+1%202.604-63%181.759-59%220.326-66%
Price Per Share23.700+1%23.49022.973+2%32.025-27%27.619-15%21.349+10%
Price To Free Cash Flow Ratio52.915+1%52.44695.096-45%12.463+321%11.516+355%1.288+3971%
Price To Total Gains Ratio143.262+1%141.992284.382-50%121.390+17%250.146-43%256.022-45%
Quick Ratio--0.2671.238-78%2.738-90%3.954-93%3.861-93%
Return On Assets--0.0060.007-16%0.024-76%0.018-68%0.007-22%
Return On Equity--0.0140.017-20%0.059-77%0.037-63%0.016-15%
Total Gains Per Share--0.1650.128+29%0.261-37%0.187-12%0.113+47%
Usd Book Value--542981888.056533702215.613+2%551695662.776-2%437519397.944+24%381594694.485+42%
Usd Book Value Change Per Share--0.007-0.004+156%0.034-79%0.021-66%0.012-42%
Usd Book Value Per Share--1.0421.022+2%1.059-2%0.839+24%0.731+43%
Usd Dividend Per Share--0.0160.022-27%0.002+808%0.005+213%0.003+397%
Usd Enterprise Value--1229223353.0561277130019.986-4%2128004617.594-42%1918460218.776-36%1557393636.180-21%
Usd Eps--0.0110.013-19%0.028-62%0.017-37%0.007+47%
Usd Free Cash Flow--8041581.384-16031159.121+299%16277443.276-51%-448174.890+106%1645073.315+389%
Usd Free Cash Flow Per Share--0.015-0.031+299%0.031-51%-0.001+106%0.004+326%
Usd Free Cash Flow To Equity Per Share--0.015-0.031+299%0.013+18%0.020-23%0.028-44%
Usd Market Cap1702081371.894+1%1687000039.5971653721305.314+2%2299964385.439-27%1984495093.170-15%1536159937.819+10%
Usd Price Per Share3.266+1%3.2373.166+2%4.413-27%3.806-15%2.942+10%
Usd Profit--5673065.9126991930.821-19%24298276.825-77%13714840.489-59%6199824.717-8%
Usd Revenue--26865776.98028723917.232-6%49684293.900-46%33384307.863-20%28226087.833-5%
Usd Total Gains Per Share--0.0230.018+29%0.036-37%0.026-12%0.016+47%
 EOD+4 -4MRQTTM+20 -19YOY+13 -275Y+13 -2610Y+20 -19

3.3 Fundamental Score

Let's check the fundamental score of Tibet Mineral Development Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1575.007
Price to Book Ratio (EOD)Between0-13.135
Net Profit Margin (MRQ)Greater than00.211
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.267
Current Ratio (MRQ)Greater than16.126
Debt to Asset Ratio (MRQ)Less than10.457
Debt to Equity Ratio (MRQ)Less than11.112
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Tibet Mineral Development Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.158
Ma 20Greater thanMa 5024.259
Ma 50Greater thanMa 10023.173
Ma 100Greater thanMa 20020.749
OpenGreater thanClose23.400
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Tibet Mineral Development Co Ltd

Tibet Mineral Development Co., LTD engages in mining business. The company explores for chromite, copper, lithium, and boron deposits. It offers lithium batteries that are used in information products, cameras, electric vehicles, and civilian fields. The company serves atomic energy, aerospace, and metallurgical sectors. Tibet Mineral Development Co., LTD was incorporated in 1997 and is based in Lhasa, China.

Fundamental data was last updated by Penke on 2024-11-17 01:20:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is 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 fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Tibet Mineral Development Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Tibet Mineral Development Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 21.1% means that ¥0.21 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 21.1%. The company is making a huge profit. +2
  • The TTM is 23.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ21.1%TTM23.4%-2.2%
TTM23.4%YOY35.2%-11.9%
TTM23.4%5Y22.8%+0.5%
5Y22.8%10Y6.0%+16.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ21.1%-4.4%+25.5%
TTM23.4%-7.6%+31.0%
YOY35.2%-46.6%+81.8%
5Y22.8%-173.8%+196.6%
10Y6.0%-670.0%+676.0%
4.3.1.2. Return on Assets

Shows how efficient Tibet Mineral Development Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Tibet Mineral Development Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.6% Return on Assets means that Tibet Mineral Development Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 0.6%. 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+/- 
MRQ0.6%TTM0.7%-0.1%
TTM0.7%YOY2.4%-1.7%
TTM0.7%5Y1.8%-1.1%
5Y1.8%10Y0.7%+1.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%-6.4%+7.0%
TTM0.7%-6.9%+7.6%
YOY2.4%-6.5%+8.9%
5Y1.8%-9.2%+11.0%
10Y0.7%-14.1%+14.8%
4.3.1.3. Return on Equity

Shows how efficient Tibet Mineral Development Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Tibet Mineral Development Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.4% Return on Equity means Tibet Mineral Development Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 1.4%. 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+/- 
MRQ1.4%TTM1.7%-0.4%
TTM1.7%YOY5.9%-4.2%
TTM1.7%5Y3.7%-2.0%
5Y3.7%10Y1.6%+2.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%-6.8%+8.2%
TTM1.7%-7.6%+9.3%
YOY5.9%-7.2%+13.1%
5Y3.7%-9.7%+13.4%
10Y1.6%-14.3%+15.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Tibet Mineral Development Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tibet Mineral Development Co Ltd is operating .

  • Measures how much profit Tibet Mineral Development 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 Tibet Mineral Development 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 Tibet Mineral Development Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.4%-9.4%
TTM9.4%YOY59.9%-50.6%
TTM9.4%5Y30.7%-21.4%
5Y30.7%10Y12.7%+18.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM9.4%-42.6%+52.0%
YOY59.9%-49.7%+109.6%
5Y30.7%-272.8%+303.5%
10Y12.7%-629.6%+642.3%
4.3.2.2. Operating Ratio

Measures how efficient Tibet Mineral Development 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 1.54 means that the operating costs are ¥1.54 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 1.543. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.970. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.543TTM0.970+0.573
TTM0.970YOY0.424+0.546
TTM0.9705Y0.785+0.185
5Y0.78510Y0.911-0.126
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5431.700-0.157
TTM0.9701.707-0.737
YOY0.4241.954-1.530
5Y0.7853.533-2.748
10Y0.9118.363-7.452
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Tibet Mineral Development Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Tibet Mineral Development 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 6.13 means the company has ¥6.13 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 6.126. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.070. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.126TTM4.070+2.056
TTM4.070YOY3.324+0.746
TTM4.0705Y5.124-1.054
5Y5.12410Y4.665+0.459
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ6.1261.950+4.176
TTM4.0702.046+2.024
YOY3.3242.812+0.512
5Y5.1243.920+1.204
10Y4.6654.512+0.153
4.4.3.2. Quick Ratio

Measures if Tibet Mineral Development 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 Tibet Mineral Development Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.27 means the company can pay off ¥0.27 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 0.267. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.238. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.267TTM1.238-0.971
TTM1.238YOY2.738-1.501
TTM1.2385Y3.954-2.716
5Y3.95410Y3.861+0.093
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2670.913-0.646
TTM1.2381.159+0.079
YOY2.7381.736+1.002
5Y3.9542.392+1.562
10Y3.8613.407+0.454
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Tibet Mineral Development Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Tibet Mineral Development Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Tibet Mineral Development Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.46 means that Tibet Mineral Development Co Ltd assets are financed with 45.7% credit (debt) and the remaining percentage (100% - 45.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 0.457. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.488. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.457TTM0.488-0.031
TTM0.488YOY0.459+0.030
TTM0.4885Y0.293+0.195
5Y0.29310Y0.233+0.060
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4570.200+0.257
TTM0.4880.200+0.288
YOY0.4590.180+0.279
5Y0.2930.228+0.065
10Y0.2330.261-0.028
4.5.4.2. Debt to Equity Ratio

Measures if Tibet Mineral Development Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Tibet Mineral Development Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 111.2% means that company has ¥1.11 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Tibet Mineral Development Co Ltd:

  • The MRQ is 1.112. The company is able to pay all its debts with equity. +1
  • The TTM is 1.269. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.112TTM1.269-0.157
TTM1.269YOY1.130+0.139
TTM1.2695Y0.679+0.590
5Y0.67910Y0.467+0.212
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1120.182+0.930
TTM1.2690.187+1.082
YOY1.1300.187+0.943
5Y0.6790.238+0.441
10Y0.4670.293+0.174
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 Tibet Mineral Development Co Ltd generates.

  • Above 15 is considered overpriced but always compare Tibet Mineral Development Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 74.34 means the investor is paying ¥74.34 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Tibet Mineral Development Co Ltd:

  • The EOD is 75.007. Based on the earnings, the company is expensive. -2
  • The MRQ is 74.343. Based on the earnings, the company is expensive. -2
  • The TTM is 73.719. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD75.007MRQ74.343+0.665
MRQ74.343TTM73.719+0.624
TTM73.719YOY202.604-128.885
TTM73.7195Y181.759-108.040
5Y181.75910Y220.326-38.567
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD75.007-3.577+78.584
MRQ74.343-4.669+79.012
TTM73.719-5.105+78.824
YOY202.604-7.093+209.697
5Y181.759-10.583+192.342
10Y220.326-11.586+231.912
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 Tibet Mineral Development Co Ltd:

  • The EOD is 52.915. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 52.446. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 95.096. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD52.915MRQ52.446+0.469
MRQ52.446TTM95.096-42.650
TTM95.096YOY12.463+82.633
TTM95.0965Y11.516+83.579
5Y11.51610Y1.288+10.228
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD52.915-4.807+57.722
MRQ52.446-5.544+57.990
TTM95.096-5.880+100.976
YOY12.463-7.722+20.185
5Y11.516-12.193+23.709
10Y1.288-15.452+16.740
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 Tibet Mineral Development 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 3.11 means the investor is paying ¥3.11 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Tibet Mineral Development Co Ltd:

  • The EOD is 3.135. Based on the equity, the company is fair priced.
  • The MRQ is 3.107. Based on the equity, the company is fair priced.
  • The TTM is 3.104. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.135MRQ3.107+0.028
MRQ3.107TTM3.104+0.003
TTM3.104YOY4.162-1.058
TTM3.1045Y4.570-1.466
5Y4.57010Y3.982+0.588
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD3.1351.105+2.030
MRQ3.1071.241+1.866
TTM3.1041.390+1.714
YOY4.1621.840+2.322
5Y4.5702.538+2.032
10Y3.9823.102+0.880
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 Assets7,262,399
Total Liabilities3,322,037
Total Stockholder Equity2,987,968
 As reported
Total Liabilities 3,322,037
Total Stockholder Equity+ 2,987,968
Total Assets = 7,262,399

Assets

Total Assets7,262,399
Total Current Assets1,648,654
Long-term Assets5,613,745
Total Current Assets
Cash And Cash Equivalents 1,387,850
Short-term Investments 44,697
Net Receivables 27,115
Inventory 92,405
Other Current Assets 91,548
Total Current Assets  (as reported)1,648,654
Total Current Assets  (calculated)1,643,616
+/- 5,038
Long-term Assets
Property Plant Equipment 2,309,866
Intangible Assets 2,660,914
Long-term Assets  (as reported)5,613,745
Long-term Assets  (calculated)4,970,780
+/- 642,965

Liabilities & Shareholders' Equity

Total Current Liabilities269,112
Long-term Liabilities3,052,925
Total Stockholder Equity2,987,968
Total Current Liabilities
Accounts payable 37,250
Other Current Liabilities 1,897
Total Current Liabilities  (as reported)269,112
Total Current Liabilities  (calculated)39,146
+/- 229,966
Long-term Liabilities
Long term Debt 1,292,226
Capital Lease Obligations Min Short Term Debt22,753
Long-term Liabilities Other 40,090
Long-term Liabilities  (as reported)3,052,925
Long-term Liabilities  (calculated)1,355,069
+/- 1,697,856
Total Stockholder Equity
Retained Earnings 741,633
Total Stockholder Equity (as reported)2,987,968
Total Stockholder Equity (calculated)741,633
+/- 2,246,335
Other
Capital Stock521,174
Common Stock Shares Outstanding 521,174
Net Invested Capital 4,280,193
Net Working Capital 1,379,542
Property Plant and Equipment Gross 2,309,866



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-311997-06-30
> Total Assets 
432,864
428,474
466,035
547,249
609,556
654,295
708,888
756,659
725,157
723,057
701,325
709,466
740,513
652,344
663,490
647,101
659,662
683,747
660,079
654,502
698,984
871,839
876,588
884,675
947,681
921,469
922,468
944,732
948,696
1,003,625
982,551
1,019,464
1,030,548
1,072,779
1,082,280
1,069,534
1,058,781
1,027,195
1,071,918
1,025,487
1,013,562
1,055,959
1,042,242
1,123,760
1,255,028
1,219,818
1,181,862
2,332,872
2,538,313
2,640,979
2,653,562
2,615,938
2,656,061
2,516,515
2,575,223
2,627,305
2,575,035
2,590,986
2,664,530
3,318,008
3,033,096
2,663,535
2,719,506
2,596,863
2,471,205
2,402,541
3,056,662
2,954,897
2,938,066
2,921,554
2,875,186
3,062,538
3,174,968
3,106,892
3,008,644
2,968,017
2,926,281
2,801,990
2,873,687
2,773,017
2,766,276
2,863,561
2,741,603
2,616,416
2,628,366
2,723,615
2,714,290
2,757,168
2,909,474
2,880,118
3,340,251
6,621,136
6,907,604
7,513,946
7,344,911
7,341,545
7,375,488
8,143,611
7,621,494
7,320,926
7,262,399
7,262,3997,320,9267,621,4948,143,6117,375,4887,341,5457,344,9117,513,9466,907,6046,621,1363,340,2512,880,1182,909,4742,757,1682,714,2902,723,6152,628,3662,616,4162,741,6032,863,5612,766,2762,773,0172,873,6872,801,9902,926,2812,968,0173,008,6443,106,8923,174,9683,062,5382,875,1862,921,5542,938,0662,954,8973,056,6622,402,5412,471,2052,596,8632,719,5062,663,5353,033,0963,318,0082,664,5302,590,9862,575,0352,627,3052,575,2232,516,5152,656,0612,615,9382,653,5622,640,9792,538,3132,332,8721,181,8621,219,8181,255,0281,123,7601,042,2421,055,9591,013,5621,025,4871,071,9181,027,1951,058,7811,069,5341,082,2801,072,7791,030,5481,019,464982,5511,003,625948,696944,732922,468921,469947,681884,675876,588871,839698,984654,502660,079683,747659,662647,101663,490652,344740,513709,466701,325723,057725,157756,659708,888654,295609,556547,249466,035428,474432,864
   > Total Current Assets 
351,392
258,025
264,567
315,918
355,621
393,371
428,037
468,238
452,765
436,378
416,337
424,780
452,665
390,379
404,673
381,662
383,489
378,831
355,066
352,739
378,853
289,910
295,678
275,179
319,111
299,683
307,956
324,105
329,321
300,279
267,022
299,627
311,312
340,031
355,119
350,449
347,190
295,594
343,649
305,548
289,177
368,367
365,853
389,002
507,510
430,715
398,536
1,566,032
1,780,621
1,852,821
1,855,059
1,812,290
1,751,224
1,718,159
1,774,092
1,839,760
1,798,465
1,687,506
1,751,742
2,385,192
2,096,232
1,693,114
1,763,437
1,650,997
1,536,893
1,474,734
1,871,615
1,772,661
1,763,561
1,745,311
1,716,181
1,910,575
2,020,057
1,959,433
1,875,758
1,830,690
1,784,826
1,696,270
1,768,231
1,657,371
1,628,717
1,886,311
1,770,225
1,644,953
1,643,042
1,344,864
1,344,053
1,393,488
1,557,377
1,226,908
1,455,587
2,293,023
2,574,450
3,230,044
2,775,929
2,480,138
2,470,860
2,685,350
2,093,249
1,751,203
1,648,654
1,648,6541,751,2032,093,2492,685,3502,470,8602,480,1382,775,9293,230,0442,574,4502,293,0231,455,5871,226,9081,557,3771,393,4881,344,0531,344,8641,643,0421,644,9531,770,2251,886,3111,628,7171,657,3711,768,2311,696,2701,784,8261,830,6901,875,7581,959,4332,020,0571,910,5751,716,1811,745,3111,763,5611,772,6611,871,6151,474,7341,536,8931,650,9971,763,4371,693,1142,096,2322,385,1921,751,7421,687,5061,798,4651,839,7601,774,0921,718,1591,751,2241,812,2901,855,0591,852,8211,780,6211,566,032398,536430,715507,510389,002365,853368,367289,177305,548343,649295,594347,190350,449355,119340,031311,312299,627267,022300,279329,321324,105307,956299,683319,111275,179295,678289,910378,853352,739355,066378,831383,489381,662404,673390,379452,665424,780416,337436,378452,765468,238428,037393,371355,621315,918264,567258,025351,392
       Cash And Cash Equivalents 
250,696
37,087
8,440
26,201
20,407
28,682
39,775
73,186
46,185
33,834
26,920
25,098
62,515
41,134
41,508
28,646
44,870
59,521
39,934
31,782
26,049
66,289
49,890
46,213
59,605
63,356
58,351
75,007
67,501
64,852
43,587
71,982
40,010
64,824
80,718
84,724
88,279
58,745
129,500
102,923
99,320
168,513
136,237
163,049
273,912
162,879
144,346
1,283,666
1,430,609
1,401,204
1,369,547
1,392,457
1,307,581
1,294,843
1,278,865
1,167,204
1,047,349
1,046,898
1,109,259
1,767,528
1,413,721
1,106,291
1,207,923
1,022,370
927,799
1,007,238
1,446,821
1,400,557
1,410,727
1,410,793
1,374,329
1,484,636
1,490,200
1,453,241
1,344,886
1,321,395
1,285,870
1,245,182
1,328,801
1,156,103
1,117,899
1,161,916
1,370,514
1,272,833
1,087,818
1,007,038
1,096,197
1,142,391
1,261,967
933,345
1,218,454
1,678,898
1,847,066
2,509,029
2,198,634
1,837,270
1,910,968
2,267,812
1,640,030
1,389,682
1,387,850
1,387,8501,389,6821,640,0302,267,8121,910,9681,837,2702,198,6342,509,0291,847,0661,678,8981,218,454933,3451,261,9671,142,3911,096,1971,007,0381,087,8181,272,8331,370,5141,161,9161,117,8991,156,1031,328,8011,245,1821,285,8701,321,3951,344,8861,453,2411,490,2001,484,6361,374,3291,410,7931,410,7271,400,5571,446,8211,007,238927,7991,022,3701,207,9231,106,2911,413,7211,767,5281,109,2591,046,8981,047,3491,167,2041,278,8651,294,8431,307,5811,392,4571,369,5471,401,2041,430,6091,283,666144,346162,879273,912163,049136,237168,51399,320102,923129,50058,74588,27984,72480,71864,82440,01071,98243,58764,85267,50175,00758,35163,35659,60546,21349,89066,28926,04931,78239,93459,52144,87028,64641,50841,13462,51525,09826,92033,83446,18573,18639,77528,68220,40726,2018,44037,087250,696
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10
0
0
100
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-112,090
-110,392
0
0
0
-178,021
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
81,812
81,812
403,159
403,159
31,932
31,932
25,081
25,081
8,487
8,487
44,697
44,697
44,69744,6978,4878,48725,08125,08131,93231,932403,159403,15981,81281,8120000000000000000000000000000-178,021000-110,392-112,090000000000000000000000000010010000100000000000000000000000000
       Net Receivables 
4,680
127,388
61,805
23,892
29,209
24,079
31,241
18,915
339,779
360,346
351,659
375,452
378,851
336,247
365,297
356,051
348,085
327,892
316,368
340,611
392,794
242,861
272,644
250,443
268,186
200,379
210,445
208,644
205,338
192,536
158,820
161,888
195,452
199,476
223,478
196,552
188,005
157,418
143,830
120,424
99,190
120,975
127,368
124,892
126,971
159,393
166,459
192,567
243,009
274,173
298,059
256,796
233,983
277,859
335,929
461,296
483,118
366,777
363,106
320,586
383,583
389,697
386,416
464,099
478,773
362,675
336,582
272,300
172,166
164,328
229,189
201,850
319,832
294,410
307,587
257,099
270,826
252,147
253,685
270,002
280,505
489,545
150,620
112,715
90,582
59,411
56,460
69,611
152,415
78,497
38,444
98,637
140,324
143,280
62,905
98,530
63,918
55,905
89,819
25,941
27,115
27,11525,94189,81955,90563,91898,53062,905143,280140,32498,63738,44478,497152,41569,61156,46059,41190,582112,715150,620489,545280,505270,002253,685252,147270,826257,099307,587294,410319,832201,850229,189164,328172,166272,300336,582362,675478,773464,099386,416389,697383,583320,586363,106366,777483,118461,296335,929277,859233,983256,796298,059274,173243,009192,567166,459159,393126,971124,892127,368120,97599,190120,424143,830157,418188,005196,552223,478199,476195,452161,888158,820192,536205,338208,644210,445200,379268,186250,443272,644242,861392,794340,611316,368327,892348,085356,051365,297336,247378,851375,452351,659360,346339,77918,91531,24124,07929,20923,89261,805127,3884,680
       Inventory 
4,352
43
32,811
62,124
70,401
90,394
85,941
95,688
107,071
110,207
101,930
96,497
90,953
80,480
76,684
67,633
62,008
72,128
75,441
80,667
79,130
42,976
46,430
45,222
53,118
60,573
65,819
68,096
81,636
65,127
64,103
85,377
96,015
91,971
75,551
92,403
93,945
104,478
93,979
107,281
111,090
106,079
131,254
136,502
139,028
143,576
128,637
123,413
142,096
212,570
222,816
201,031
187,660
141,807
156,515
153,359
207,516
218,575
224,377
247,078
248,927
196,704
168,677
164,273
130,066
104,566
87,957
99,571
100,435
88,038
110,510
121,937
108,196
190,558
200,974
228,740
219,559
177,210
163,223
210,596
205,415
213,731
227,161
231,996
234,350
253,503
177,512
170,889
135,182
123,276
105,842
112,131
177,586
170,477
205,768
250,926
265,972
224,187
226,594
148,895
92,405
92,405148,895226,594224,187265,972250,926205,768170,477177,586112,131105,842123,276135,182170,889177,512253,503234,350231,996227,161213,731205,415210,596163,223177,210219,559228,740200,974190,558108,196121,937110,51088,038100,43599,57187,957104,566130,066164,273168,677196,704248,927247,078224,377218,575207,516153,359156,515141,807187,660201,031222,816212,570142,096123,413128,637143,576139,028136,502131,254106,079111,090107,28193,979104,47893,94592,40375,55191,97196,01585,37764,10365,12781,63668,09665,81960,57353,11845,22246,43042,97679,13080,66775,44172,12862,00867,63376,68480,48090,95396,497101,930110,207107,07195,68885,94190,39470,40162,12432,811434,352
       Other Current Assets 
91,664
93,506
161,511
203,701
235,603
250,216
271,080
280,449
-40,270
-68,009
-64,172
-72,267
-79,654
-67,481
-78,815
-70,667
-71,475
-80,709
-76,676
-100,321
-119,120
-62,215
-73,286
-66,699
-61,798
-24,635
-26,659
-27,643
-25,254
-22,336
512
-19,621
-20,164
-16,240
-24,627
-23,230
-23,039
-25,047
-23,660
-25,080
-20,424
-27,200
-29,005
-35,441
-32,401
-35,134
-40,905
-33,613
-35,093
-35,126
-35,363
-37,994
22,000
3,650
2,783
57,901
60,482
55,255
55,000
50,000
50,000
421
421
255
255
255
255
233
80,233
82,152
2,152
102,152
101,828
21,224
22,311
23,456
8,571
21,732
22,522
20,669
24,898
21,119
21,930
27,409
230,293
24,913
13,884
10,598
7,812
9,977
11,034
198
6,315
375,326
276,690
268,330
204,920
128,960
128,319
106,856
91,548
91,548106,856128,319128,960204,920268,330276,690375,3266,31519811,0349,9777,81210,59813,88424,913230,29327,40921,93021,11924,89820,66922,52221,7328,57123,45622,31121,224101,828102,1522,15282,15280,23323325525525525542142150,00050,00055,00055,25560,48257,9012,7833,65022,000-37,994-35,363-35,126-35,093-33,613-40,905-35,134-32,401-35,441-29,005-27,200-20,424-25,080-23,660-25,047-23,039-23,230-24,627-16,240-20,164-19,621512-22,336-25,254-27,643-26,659-24,635-61,798-66,699-73,286-62,215-119,120-100,321-76,676-80,709-71,475-70,667-78,815-67,481-79,654-72,267-64,172-68,009-40,270280,449271,080250,216235,603203,701161,51193,50691,664
   > Long-term Assets 
81,472
170,449
201,468
231,331
253,935
260,924
280,851
288,421
272,392
286,679
284,988
284,686
287,847
261,965
258,817
265,439
276,173
304,916
305,013
301,762
320,131
581,929
580,910
609,496
628,571
621,785
614,512
620,627
619,374
703,346
715,529
719,837
719,235
732,748
727,161
719,085
711,591
731,601
728,269
719,939
724,386
687,592
676,389
734,758
747,518
789,103
783,326
766,840
757,693
788,159
798,503
803,648
904,837
798,355
801,131
787,545
776,570
903,480
912,788
932,816
936,864
970,421
956,069
945,866
934,312
927,807
1,185,046
1,182,236
1,174,506
1,176,243
1,159,004
1,151,962
1,154,911
1,147,459
1,132,887
1,137,328
1,141,455
1,105,719
1,105,455
1,115,646
1,137,559
977,250
971,378
971,464
985,324
1,378,751
1,370,237
1,363,680
1,352,097
1,653,210
1,884,665
4,328,113
4,333,154
4,283,902
4,568,982
4,861,407
4,904,628
5,458,261
5,528,245
5,569,722
5,613,745
5,613,7455,569,7225,528,2455,458,2614,904,6284,861,4074,568,9824,283,9024,333,1544,328,1131,884,6651,653,2101,352,0971,363,6801,370,2371,378,751985,324971,464971,378977,2501,137,5591,115,6461,105,4551,105,7191,141,4551,137,3281,132,8871,147,4591,154,9111,151,9621,159,0041,176,2431,174,5061,182,2361,185,046927,807934,312945,866956,069970,421936,864932,816912,788903,480776,570787,545801,131798,355904,837803,648798,503788,159757,693766,840783,326789,103747,518734,758676,389687,592724,386719,939728,269731,601711,591719,085727,161732,748719,235719,837715,529703,346619,374620,627614,512621,785628,571609,496580,910581,929320,131301,762305,013304,916276,173265,439258,817261,965287,847284,686284,988286,679272,392288,421280,851260,924253,935231,331201,468170,44981,472
       Property Plant Equipment 
74,509
156,252
188,320
209,872
225,179
231,941
249,897
222,771
212,455
226,413
224,599
224,591
221,634
202,215
201,613
207,734
218,950
249,429
249,612
242,717
261,148
510,018
509,061
528,130
553,534
515,433
507,760
513,690
510,702
581,849
563,726
577,098
576,104
573,792
568,003
565,471
556,621
569,943
564,995
562,477
563,648
549,350
551,190
574,071
590,050
629,522
637,279
613,777
608,276
614,019
625,052
627,214
620,825
471,073
469,326
463,443
456,149
498,678
495,262
506,438
507,276
519,479
511,834
504,311
496,551
489,597
481,032
473,292
468,737
474,184
464,962
458,088
458,753
461,758
453,072
457,322
459,813
466,440
467,972
471,458
494,597
414,660
409,845
410,797
429,215
426,422
418,955
418,919
414,680
410,714
639,330
645,645
667,974
1,396,624
1,394,599
1,671,264
1,753,858
2,287,676
2,402,086
5,006,165
2,309,866
2,309,8665,006,1652,402,0862,287,6761,753,8581,671,2641,394,5991,396,624667,974645,645639,330410,714414,680418,919418,955426,422429,215410,797409,845414,660494,597471,458467,972466,440459,813457,322453,072461,758458,753458,088464,962474,184468,737473,292481,032489,597496,551504,311511,834519,479507,276506,438495,262498,678456,149463,443469,326471,073620,825627,214625,052614,019608,276613,777637,279629,522590,050574,071551,190549,350563,648562,477564,995569,943556,621565,471568,003573,792576,104577,098563,726581,849510,702513,690507,760515,433553,534528,130509,061510,018261,148242,717249,612249,429218,950207,734201,613202,215221,634224,591224,599226,413212,455222,771249,897231,941225,179209,872188,320156,25274,509
       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
110,667
109,817
108,946
108,647
109,480
109,263
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000109,263109,480108,647108,946109,817110,667000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
4,680
4,680
5,254
7,019
7,134
8,075
6,369
6,244
6,138
6,107
6,075
6,044
5,886
5,854
5,844
5,812
5,654
5,622
9,883
9,826
10,008
9,951
9,890
9,827
16,037
15,724
15,873
15,708
14,873
15,062
14,515
21,086
20,911
20,710
20,519
20,329
20,105
19,903
19,702
19,624
19,298
20,212
41,629
42,431
53,095
52,258
57,189
56,234
55,261
55,988
55,740
54,733
36,854
36,018
35,699
34,865
60,485
71,637
70,541
69,467
105,393
104,043
102,720
101,398
100,075
370,054
368,731
367,406
366,085
364,762
363,668
362,347
361,031
359,717
358,403
357,089
355,849
354,836
360,774
360,045
322,261
321,765
321,270
317,549
314,836
314,341
307,875
304,412
373,761
370,590
2,814,061
2,797,436
2,765,695
2,733,128
2,695,360
2,656,658
2,680,402
2,636,789
75,033
2,660,914
2,660,91475,0332,636,7892,680,4022,656,6582,695,3602,733,1282,765,6952,797,4362,814,061370,590373,761304,412307,875314,341314,836317,549321,270321,765322,261360,045360,774354,836355,849357,089358,403359,717361,031362,347363,668364,762366,085367,406368,731370,054100,075101,398102,720104,043105,39369,46770,54171,63760,48534,86535,69936,01836,85454,73355,74055,98855,26156,23457,18952,25853,09542,43141,62920,21219,29819,62419,70219,90320,10520,32920,51920,71020,91121,08614,51515,06214,87315,70815,87315,72416,0379,8279,8909,95110,0089,8269,8835,6225,6545,8125,8445,8545,8866,0446,0756,1076,1386,2446,3698,0757,1347,0195,2544,6804,6800
       Long-term Assets Other 
6,964
9,517
8,468
16,205
21,737
21,849
22,878
59,282
53,693
54,128
54,282
54,020
60,170
53,864
51,350
51,861
51,411
49,833
49,779
49,162
49,157
61,903
61,897
71,476
65,210
29,326
91,028
91,065
31,532
31,395
124,979
115,362
108,115
121,618
121,059
116,356
117,901
119,690
121,507
117,038
120,392
104,760
90,802
103,462
101,434
94,016
81,319
83,383
81,480
101,605
101,455
107,495
212,801
248,164
255,671
-347
-347
303,725
302,530
312,686
-1,794
300,577
296,677
295,301
293,329
293,547
292,471
291,026
290,986
291,842
290,526
290,091
289,908
285,360
284,141
283,550
282,391
282,886
282,193
282,874
282,283
240,329
239,768
239,397
238,560
637,493
636,941
636,885
633,005
424,762
522,261
1,158,222
1,157,895
121,583
441,255
33,581
33,269
26,657
25,844
0
0
0025,84426,65733,26933,581441,255121,5831,157,8951,158,222522,261424,762633,005636,885636,941637,493238,560239,397239,768240,329282,283282,874282,193282,886282,391283,550284,141285,360289,908290,091290,526291,842290,986291,026292,471293,547293,329295,301296,677300,577-1,794312,686302,530303,725-347-347255,671248,164212,801107,495101,455101,60581,48083,38381,31994,016101,434103,46290,802104,760120,392117,038121,507119,690117,901116,356121,059121,618108,115115,362124,97931,39531,53291,06591,02829,32665,21071,47661,89761,90349,15749,16249,77949,83351,41151,86151,35053,86460,17054,02054,28254,12853,69359,28222,87821,84921,73716,2058,4689,5176,964
> Total Liabilities 
96,865
64,793
89,787
126,670
169,757
215,251
179,426
231,590
211,254
211,788
194,302
216,350
257,132
201,154
212,987
196,723
203,461
231,954
205,175
199,771
238,634
411,139
413,855
410,042
466,804
427,035
425,183
440,491
430,500
457,828
423,598
449,589
448,650
473,195
496,528
445,041
413,576
394,704
459,123
430,138
403,045
460,373
479,895
346,105
385,937
382,041
330,788
296,148
234,465
355,624
399,165
353,068
434,557
436,057
489,945
528,184
458,388
486,108
574,869
1,250,118
961,170
677,053
752,738
616,827
484,466
381,550
567,072
463,158
432,063
413,378
391,149
592,328
623,660
511,889
434,977
406,021
385,119
403,935
478,311
382,881
396,697
401,654
304,380
196,362
222,379
310,943
277,025
295,969
342,918
283,029
501,218
3,149,077
3,424,478
3,452,027
3,245,967
3,488,714
3,374,796
4,344,624
3,782,196
3,407,491
3,322,037
3,322,0373,407,4913,782,1964,344,6243,374,7963,488,7143,245,9673,452,0273,424,4783,149,077501,218283,029342,918295,969277,025310,943222,379196,362304,380401,654396,697382,881478,311403,935385,119406,021434,977511,889623,660592,328391,149413,378432,063463,158567,072381,550484,466616,827752,738677,053961,1701,250,118574,869486,108458,388528,184489,945436,057434,557353,068399,165355,624234,465296,148330,788382,041385,937346,105479,895460,373403,045430,138459,123394,704413,576445,041496,528473,195448,650449,589423,598457,828430,500440,491425,183427,035466,804410,042413,855411,139238,634199,771205,175231,954203,461196,723212,987201,154257,132216,350194,302211,788211,254231,590179,426215,251169,757126,67089,78764,79396,865
   > Total Current Liabilities 
50,122
64,793
89,786
126,602
169,669
210,142
174,401
178,590
158,232
201,788
184,302
204,350
255,132
151,874
163,707
148,443
155,181
194,674
167,895
162,491
201,354
212,589
215,305
214,492
271,254
233,545
231,693
240,001
233,010
273,218
219,548
264,979
273,352
298,045
321,378
269,891
238,426
215,224
259,223
229,479
201,789
357,552
377,074
242,684
281,656
273,747
222,769
199,950
174,704
323,118
372,658
315,455
344,446
366,919
409,345
447,778
378,034
450,848
528,139
1,203,388
914,452
624,346
700,037
566,169
433,824
328,763
514,369
410,532
379,351
360,684
338,483
539,664
571,007
460,558
383,647
354,691
333,511
352,077
426,454
330,636
344,839
329,015
231,741
123,292
158,772
257,069
223,092
244,794
297,745
230,071
462,321
818,525
1,084,666
1,221,786
856,962
790,265
577,973
1,243,646
670,680
359,336
269,112
269,112359,336670,6801,243,646577,973790,265856,9621,221,7861,084,666818,525462,321230,071297,745244,794223,092257,069158,772123,292231,741329,015344,839330,636426,454352,077333,511354,691383,647460,558571,007539,664338,483360,684379,351410,532514,369328,763433,824566,169700,037624,346914,4521,203,388528,139450,848378,034447,778409,345366,919344,446315,455372,658323,118174,704199,950222,769273,747281,656242,684377,074357,552201,789229,479259,223215,224238,426269,891321,378298,045273,352264,979219,548273,218233,010240,001231,693233,545271,254214,492215,305212,589201,354162,491167,895194,674155,181148,443163,707151,874255,132204,350184,302201,788158,232178,590174,401210,142169,669126,60289,78664,79350,122
       Short-term Debt 
8,000
13,000
19,000
55,302
82,152
83,902
80,902
87,302
74,902
131,325
123,577
124,167
175,947
105,360
102,410
106,910
99,360
121,370
99,770
76,870
82,000
102,000
105,500
119,000
139,000
129,000
126,000
136,000
126,000
128,880
90,000
134,440
120,440
125,460
115,460
111,760
87,000
86,000
116,000
56,000
36,000
141,000
145,000
80,000
80,000
80,000
40,000
25,000
25,000
145,000
163,000
175,000
200,000
235,000
286,000
286,000
253,000
310,000
410,000
1,087,690
819,320
492,700
563,510
408,480
278,622
140,142
342,102
241,960
241,960
201,960
200,000
400,000
400,000
300,000
200,000
200,000
200,000
200,000
300,000
190,000
190,000
190,000
90,000
0
0
105,062
105,062
105,062
105,062
0
0
445,000
705,400
860,610
635,922
520,922
258,180
527,256
526,007
0
0
00526,007527,256258,180520,922635,922860,610705,400445,00000105,062105,062105,062105,0620090,000190,000190,000190,000300,000200,000200,000200,000200,000300,000400,000400,000200,000201,960241,960241,960342,102140,142278,622408,480563,510492,700819,3201,087,690410,000310,000253,000286,000286,000235,000200,000175,000163,000145,00025,00025,00040,00080,00080,00080,000145,000141,00036,00056,000116,00086,00087,000111,760115,460125,460120,440134,44090,000128,880126,000136,000126,000129,000139,000119,000105,500102,00082,00076,87099,770121,37099,360106,910102,410105,360175,947124,167123,577131,32574,90287,30280,90283,90282,15255,30219,00013,0008,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300,000
190,000
190,000
190,000
90,000
0
0
105,062
105,062
105,062
105,062
0
0
440,000
700,000
700,408
440,000
400,000
140,000
100,099
100,000
0
0
00100,000100,099140,000400,000440,000700,408700,000440,00000105,062105,062105,062105,0620090,000190,000190,000190,000300,000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
23,578
24,384
45,386
41,693
43,227
40,232
41,369
46,584
45,554
41,963
35,193
47,966
46,947
29,746
32,325
25,996
27,534
25,365
26,003
32,636
38,716
53,539
51,202
43,395
63,692
37,328
39,357
41,198
43,947
76,215
72,685
68,991
87,304
70,948
82,242
81,053
69,975
63,361
59,191
72,308
66,215
48,986
69,987
52,762
56,040
48,346
50,629
56,705
40,097
71,346
54,483
46,873
53,342
55,141
56,878
47,498
48,162
68,156
52,465
52,410
42,829
46,305
36,883
39,196
32,042
34,651
32,922
29,891
28,584
27,407
24,067
23,475
19,713
27,503
22,967
38,992
24,133
24,342
24,330
40,267
53,564
48,864
47,606
33,581
53,663
44,082
8,665
16,543
23,234
8,493
263,403
10,076
14,373
16,083
10,023
23,503
16,426
553,579
16,533
37,218
37,250
37,25037,21816,533553,57916,42623,50310,02316,08314,37310,076263,4038,49323,23416,5438,66544,08253,66333,58147,60648,86453,56440,26724,33024,34224,13338,99222,96727,50319,71323,47524,06727,40728,58429,89132,92234,65132,04239,19636,88346,30542,82952,41052,46568,15648,16247,49856,87855,14153,34246,87354,48371,34640,09756,70550,62948,34656,04052,76269,98748,98666,21572,30859,19163,36169,97581,05382,24270,94887,30468,99172,68576,21543,94741,19839,35737,32863,69243,39551,20253,53938,71632,63626,00325,36527,53425,99632,32529,74646,94747,96635,19341,96345,55446,58441,36940,23243,22741,69345,38624,38423,578
       Other Current Liabilities 
18,544
1,806
25,400
239
223
2,040
10,736
1,091
112
1,039
882
1,095
1,886
990
330
2,378
4,084
33,531
19,538
39,806
54,078
2,650
2,342
1,347
3,454
4,977
7,317
4,077
2,050
1,817
5,840
1,059
6,114
24,891
17,252
12,815
8,636
1,786
784
18,089
14,099
4,822
15,300
8,943
36,203
19,148
16,708
7,178
9,412
7,123
33,565
6,890
12,270
3,807
10,683
55,076
22,180
5,716
4,344
10,300
433
2,990
8,729
11,671
13,412
31,966
20,242
21,809
5,282
13,193
4,130
22,021
42,110
4,005
49,033
7,170
1,119
17,535
1,116
1,810
9,315
538
1,348
89,711
105,109
2,037
1,263
358
2,622
221,578
198,918
363,449
118,573
343,299
169,482
157,410
122,210
3,373
112,325
5,419
1,897
1,8975,419112,3253,373122,210157,410169,482343,299118,573363,449198,918221,5782,6223581,2632,037105,10989,7111,3485389,3151,8101,11617,5351,1197,17049,0334,00542,11022,0214,13013,1935,28221,80920,24231,96613,41211,6718,7292,99043310,3004,3445,71622,18055,07610,6833,80712,2706,89033,5657,1239,4127,17816,70819,14836,2038,94315,3004,82214,09918,0897841,7868,63612,81517,25224,8916,1141,0595,8401,8172,0504,0777,3174,9773,4541,3472,3422,65054,07839,80619,53833,5314,0842,3783309901,8861,0958821,0391121,09110,7362,04022323925,4001,80618,544
   > Long-term Liabilities 
46,743
0
1
68
88
5,109
5,024
53,000
53,021
10,000
10,000
12,000
2,000
49,280
49,280
48,280
48,280
37,280
37,280
37,280
37,280
198,550
198,550
195,550
195,550
193,490
193,490
200,490
197,490
184,610
204,050
184,610
175,298
175,150
175,150
175,150
175,150
179,480
199,900
200,660
201,256
102,821
102,821
103,421
104,281
108,294
108,019
96,199
59,761
32,507
26,506
37,613
90,110
69,138
80,599
80,406
80,354
35,260
46,730
46,730
46,718
52,706
52,701
50,658
50,642
52,787
52,703
52,625
52,712
52,695
52,665
52,664
52,653
51,331
51,331
51,331
51,608
51,858
51,858
52,245
51,858
72,639
72,639
73,070
63,607
53,874
53,933
51,176
45,173
52,958
38,897
2,330,552
2,339,812
2,230,241
2,389,005
2,698,448
2,796,824
3,100,978
3,111,517
3,048,155
3,052,925
3,052,9253,048,1553,111,5173,100,9782,796,8242,698,4482,389,0052,230,2412,339,8122,330,55238,89752,95845,17351,17653,93353,87463,60773,07072,63972,63951,85852,24551,85851,85851,60851,33151,33151,33152,65352,66452,66552,69552,71252,62552,70352,78750,64250,65852,70152,70646,71846,73046,73035,26080,35480,40680,59969,13890,11037,61326,50632,50759,76196,199108,019108,294104,281103,421102,821102,821201,256200,660199,900179,480175,150175,150175,150175,150175,298184,610204,050184,610197,490200,490193,490193,490195,550195,550198,550198,55037,28037,28037,28037,28048,28048,28049,28049,2802,00012,00010,00010,00053,02153,0005,0245,10988681046,743
       Other Liabilities 
0
0
0
0
0
0
25
0
21
0
0
0
0
0
0
0
0
0
0
0
0
40,000
40,000
39,999
40,000
40,150
40,150
40,150
40,149
40,150
40,150
40,150
40,150
40,150
40,150
40,150
40,150
44,481
64,900
65,660
66,256
56,370
56,370
66,370
66,370
68,370
68,370
68,370
38,370
25,453
25,453
37,613
23,152
24,138
35,600
35,406
35,354
35,260
46,730
46,730
46,718
52,707
52,701
50,659
50,642
52,787
52,703
52,625
52,712
52,695
52,665
52,664
52,653
51,331
51,331
51,331
51,608
51,858
51,858
52,245
51,858
72,639
72,639
73,070
63,607
53,874
53,933
51,176
45,173
52,958
38,897
1,935,552
1,937,587
1,882,406
1,742,619
1,754,760
1,767,885
0
0
0
0
00001,767,8851,754,7601,742,6191,882,4061,937,5871,935,55238,89752,95845,17351,17653,93353,87463,60773,07072,63972,63951,85852,24551,85851,85851,60851,33151,33151,33152,65352,66452,66552,69552,71252,62552,70352,78750,64250,65952,70152,70746,71846,73046,73035,26035,35435,40635,60024,13823,15237,61325,45325,45338,37068,37068,37068,37066,37066,37056,37056,37066,25665,66064,90044,48140,15040,15040,15040,15040,15040,15040,15040,15040,14940,15040,15040,15040,00039,99940,00040,00000000000000021025000000
       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
155,814
155,706
157,276
157,084
157,134
156,963
106,556
106,445
106,335
105,819
105,149
105,016
103,325
101,248
1,047
914
1,508
1,345
1,182
1,020
857
709
0
0
0
0
00007098571,0201,1821,3451,5089141,047101,248103,325105,016105,149105,819106,335106,445106,556156,963157,134157,084157,276155,706155,814000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
336,000
363,680
376,247
405,041
407,745
409,993
500,128
496,032
486,665
484,231
480,904
468,030
458,801
419,699
419,640
420,176
426,076
424,229
427,535
435,388
440,305
441,906
445,184
455,692
462,191
474,526
476,307
482,056
494,505
519,003
528,308
549,330
563,697
587,900
575,814
613,331
630,528
612,538
591,522
577,297
591,210
610,692
601,894
620,165
692,721
689,229
702,805
1,887,857
1,912,875
1,877,172
1,848,481
1,861,915
1,819,747
1,705,212
1,709,742
1,727,284
1,740,668
1,726,507
1,713,557
1,695,707
1,700,339
1,619,802
1,602,074
1,630,640
1,635,514
1,649,634
2,125,280
2,111,904
2,114,165
2,122,474
2,100,152
2,089,489
2,126,659
2,156,844
2,139,162
2,119,518
2,082,924
1,975,744
1,976,371
1,973,414
1,955,488
2,060,187
2,038,793
2,028,771
2,019,570
2,017,227
2,037,127
2,059,428
2,145,193
2,158,128
2,290,189
2,633,793
2,637,279
2,959,646
2,977,987
2,986,717
3,075,378
2,883,025
2,907,599
2,945,959
2,987,968
2,987,9682,945,9592,907,5992,883,0253,075,3782,986,7172,977,9872,959,6462,637,2792,633,7932,290,1892,158,1282,145,1932,059,4282,037,1272,017,2272,019,5702,028,7712,038,7932,060,1871,955,4881,973,4141,976,3711,975,7442,082,9242,119,5182,139,1622,156,8442,126,6592,089,4892,100,1522,122,4742,114,1652,111,9042,125,2801,649,6341,635,5141,630,6401,602,0741,619,8021,700,3391,695,7071,713,5571,726,5071,740,6681,727,2841,709,7421,705,2121,819,7471,861,9151,848,4811,877,1721,912,8751,887,857702,805689,229692,721620,165601,894610,692591,210577,297591,522612,538630,528613,331575,814587,900563,697549,330528,308519,003494,505482,056476,307474,526462,191455,692445,184441,906440,305435,388427,535424,229426,076420,176419,640419,699458,801468,030480,904484,231486,665496,032500,128409,993407,745405,041376,247363,680336,000
   Common Stock
99,050
99,050
99,050
99,050
188,195
188,195
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
200,510
250,638
250,638
250,638
250,638
250,638
250,638
250,638
250,638
275,701
275,701
275,701
275,701
275,701
275,701
275,701
275,701
275,701
275,701
275,701
275,701
275,701
317,317
317,317
317,317
317,317
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
475,975
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
520,819
521,171
521,171
521,171
521,171
521,174
521,174
521,174
0
0
00521,174521,174521,174521,171521,171521,171521,171520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819520,819475,975475,975475,975475,975475,975475,975475,975475,975475,975475,975475,975475,975475,975475,975475,975317,317317,317317,317317,317275,701275,701275,701275,701275,701275,701275,701275,701275,701275,701275,701275,701275,701250,638250,638250,638250,638250,638250,638250,638250,638200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510200,510188,195188,19599,05099,05099,05099,050
   Retained Earnings 
9,044
29,301
41,868
62,389
15,569
11,907
22,224
12,903
6,020
1,771
-1,556
-14,429
-23,659
-57,910
-57,820
-57,004
-50,968
-52,512
-49,182
-45,759
-40,755
-38,098
-34,752
-24,170
-17,592
-10,271
-8,490
3,131
15,580
27,463
35,609
56,738
71,097
89,645
77,559
115,076
132,274
105,131
84,115
69,890
83,803
92,684
83,886
101,746
124,871
123,913
136,802
146,604
170,961
154,116
125,594
136,884
92,859
-5,070
-929
16,209
28,928
15,060
1,857
-11,544
-7,227
-87,969
-105,892
-76,676
-71,591
-56,951
-33,518
-46,389
-44,061
-37,972
-60,501
-70,584
-33,537
-3,428
-21,110
-40,663
-79,021
-184,397
-184,136
-187,317
-205,578
-99,962
-121,753
-132,058
-141,885
-148,783
-128,706
-106,269
-20,898
-18,368
113,682
457,069
459,682
764,337
781,734
789,633
877,409
641,532
665,205
700,464
741,633
741,633700,464665,205641,532877,409789,633781,734764,337459,682457,069113,682-18,368-20,898-106,269-128,706-148,783-141,885-132,058-121,753-99,962-205,578-187,317-184,136-184,397-79,021-40,663-21,110-3,428-33,537-70,584-60,501-37,972-44,061-46,389-33,518-56,951-71,591-76,676-105,892-87,969-7,227-11,5441,85715,06028,92816,209-929-5,07092,859136,884125,594154,116170,961146,604136,802123,913124,871101,74683,88692,68483,80369,89084,115105,131132,274115,07677,55989,64571,09756,73835,60927,46315,5803,131-8,490-10,271-17,592-24,170-34,752-38,098-40,755-45,759-49,182-52,512-50,968-57,004-57,820-57,910-23,659-14,429-1,5561,7716,02012,90322,22411,90715,56962,38941,86829,3019,044
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
227,906
235,330
235,330
243,602
203,982
209,891
277,394
282,618
280,135
281,950
281,950
281,950
281,950
277,098
276,950
276,670
276,534
276,231
276,207
280,637
280,551
279,494
279,426
279,353
279,273
284,287
234,159
228,288
228,288
240,902
242,062
241,955
241,962
247,617
222,553
222,553
222,553
231,706
231,706
231,706
231,706
242,307
242,307
242,718
292,148
289,614
290,302
1,423,937
1,424,597
1,405,740
1,405,570
1,249,056
1,250,913
1,234,307
1,234,696
1,235,100
1,235,765
1,235,472
1,235,725
1,231,277
1,231,591
1,231,796
1,231,991
1,231,341
1,231,130
1,230,610
1,637,979
1,637,473
1,637,407
1,639,627
1,639,834
1,639,254
1,639,377
1,639,453
1,639,453
1,639,361
1,641,125
1,639,321
1,639,687
1,639,911
1,640,247
1,639,330
1,639,727
1,640,009
1,640,636
1,645,191
1,645,014
1,644,877
1,645,272
1,655,677
1,655,688
1,528,261
-9,289
1,527,909
-9,289
1,527,909
-9,366
1,708,024
1,708,795
0
0
001,708,7951,708,024-9,3661,527,909-9,2891,527,909-9,2891,528,2611,655,6881,655,6771,645,2721,644,8771,645,0141,645,1911,640,6361,640,0091,639,7271,639,3301,640,2471,639,9111,639,6871,639,3211,641,1251,639,3611,639,4531,639,4531,639,3771,639,2541,639,8341,639,6271,637,4071,637,4731,637,9791,230,6101,231,1301,231,3411,231,9911,231,7961,231,5911,231,2771,235,7251,235,4721,235,7651,235,1001,234,6961,234,3071,250,9131,249,0561,405,5701,405,7401,424,5971,423,937290,302289,614292,148242,718242,307242,307231,706231,706231,706231,706222,553222,553222,553247,617241,962241,955242,062240,902228,288228,288234,159284,287279,273279,353279,426279,494280,551280,637276,207276,231276,534276,670276,950277,098281,950281,950281,950281,950280,135282,618277,394209,891203,982243,602235,330235,330227,906



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.