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

Weichai Heavy Machinery Co Ltd
Buy, Hold or Sell?

Let's analyze Weichai Heavy Machinery Co Ltd together

I guess you are interested in Weichai Heavy Machinery 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 Weichai Heavy Machinery 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 Weichai Heavy Machinery Co Ltd

I send you an email if I find something interesting about Weichai Heavy Machinery Co Ltd.

1. Quick Overview

1.1. Quick analysis of Weichai Heavy Machinery Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Weichai Heavy Machinery Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
60.0%

What is your share worth?

Current worth
¥6.13
Expected worth in 1 year
¥6.49
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
¥0.36
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
¥12.16
Expected price per share
¥11.32 - ¥14.85
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Weichai Heavy Machinery Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥12.16
Intrinsic Value Per Share
¥6.13 - ¥10.21
Total Value Per Share
¥12.25 - ¥16.33

2.2. Growth of Weichai Heavy Machinery Co Ltd (5 min.)




Is Weichai Heavy Machinery Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$279m$257.5m$24.9m8.8%

How much money is Weichai Heavy Machinery Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$6m$5.5m$524.2k8.7%
Net Profit Margin4.6%4.3%--

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

2.3. Financial Health of Weichai Heavy Machinery Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#323 / 730

Most Revenue
#290 / 730

Most Profit
#313 / 730

Most Efficient
#384 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Weichai Heavy Machinery Co Ltd?

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

First you should know what it really means to hold a share of Weichai Heavy Machinery Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Weichai Heavy Machinery Co Ltd is ¥12.16. 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 Weichai Heavy Machinery 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 Weichai Heavy Machinery 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 ¥6.13. Based on the TTM, the Book Value Change Per Share is ¥0.09 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.09 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Weichai Heavy Machinery 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 Eps0.020.2%0.020.2%0.020.1%0.010.1%0.010.1%
Usd Book Value Change Per Share0.000.0%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Dividend Per Share0.000.0%0.000.0%0.020.2%0.010.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.010.1%0.030.3%0.020.2%0.010.1%
Usd Price Per Share1.42-1.30-1.45-1.28-1.46-
Price to Earnings Ratio16.96-21.25-27.48-26.43-78.81-
Price-to-Total Gains Ratio-401.68--91.26-49.10-41.79-174.68-
Price to Book Ratio1.68-1.52-1.86-1.77-2.39-
Price-to-Total Gains Ratio-401.68--91.26-49.10-41.79-174.68-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.672
Number of shares598
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.010.02
Gains per Quarter (598 shares)7.3911.04
Gains per Year (598 shares)29.5744.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
103020143034
205950296078
3089804389122
4011811058119166
5014814072149210
6017717086179254
70207200101208298
80237230115238342
90266260130268386
100296290144298430

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.01.02.092.5%78.01.012.085.7%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%34.06.00.085.0%76.015.00.083.5%
Dividend per Share0.00.04.00.0%8.00.04.066.7%14.00.06.070.0%24.00.016.060.0%32.00.059.035.2%
Total Gains per Share2.02.00.050.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%78.013.00.085.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Weichai Heavy Machinery 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---0.0260.090-129%0.086-130%0.090-128%0.059-144%
Book Value Per Share--6.1256.202-1%5.653+8%5.298+16%4.659+31%
Current Ratio--1.1501.136+1%1.097+5%1.001+15%0.844+36%
Debt To Asset Ratio--0.6440.629+2%0.637+1%0.639+1%0.634+1%
Debt To Equity Ratio--1.8081.751+3%1.755+3%1.783+1%1.749+3%
Dividend Per Share----0%0.150-100%0.044-100%0.025-100%
Enterprise Value---256090103.510737843234.748-135%2067898423.490-112%1382746543.803-119%1856373633.998-114%
Eps--0.1520.133+14%0.118+29%0.108+41%0.068+123%
Ev To Ebitda Ratio--infnannan%infnan%nannan%nannan%
Ev To Sales Ratio---0.0710.205-135%0.556-113%0.405-118%0.758-109%
Free Cash Flow Per Share--0.1370.139-1%0.412-67%0.167-18%0.176-22%
Free Cash Flow To Equity Per Share--0.1370.139-1%0.262-48%0.124+11%0.158-13%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max--10.208--------
Intrinsic Value_10Y_min--6.128--------
Intrinsic Value_1Y_max--0.797--------
Intrinsic Value_1Y_min--0.693--------
Intrinsic Value_3Y_max--2.566--------
Intrinsic Value_3Y_min--2.027--------
Intrinsic Value_5Y_max--4.543--------
Intrinsic Value_5Y_min--3.289--------
Market Cap4028863262.720+15%3412606217.6003133468281.840+9%3489638348.240-2%3092550139.328+10%3526332148.104-3%
Net Profit Margin--0.0560.046+21%0.043+31%0.040+39%0.028+99%
Operating Margin----0%0.015-100%0.011-100%0.006-100%
Operating Ratio--1.8801.866+1%1.843+2%1.844+2%1.486+26%
Pb Ratio1.985+15%1.6821.523+10%1.861-10%1.772-5%2.387-30%
Pe Ratio20.018+15%16.95621.249-20%27.480-38%26.434-36%78.805-78%
Price Per Share12.160+15%10.3009.458+9%10.533-2%9.334+10%10.643-3%
Price To Free Cash Flow Ratio22.162+15%18.772-2.413+113%7.689+144%-130.318+794%-64.903+446%
Price To Total Gains Ratio-474.211-18%-401.675-91.263-77%49.101-918%41.785-1061%174.681-330%
Quick Ratio--0.1190.519-77%0.922-87%0.779-85%0.615-81%
Return On Assets--0.0090.008+12%0.008+14%0.007+21%0.005+79%
Return On Equity--0.0250.022+13%0.021+16%0.020+22%0.014+81%
Total Gains Per Share---0.0260.090-129%0.236-111%0.134-119%0.083-131%
Usd Book Value--279055072.211282526080.871-1%257550548.063+8%241348608.000+16%212227703.455+31%
Usd Book Value Change Per Share---0.0040.012-129%0.012-130%0.012-128%0.008-144%
Usd Book Value Per Share--0.8420.853-1%0.777+8%0.728+16%0.641+31%
Usd Dividend Per Share----0%0.021-100%0.006-100%0.003-100%
Usd Enterprise Value---35212389.233101453444.778-135%284336033.230-112%190127649.773-119%255251374.675-114%
Usd Eps--0.0210.018+14%0.016+29%0.015+41%0.009+123%
Usd Free Cash Flow--6249091.8576337555.469-1%18753314.377-67%7627492.188-18%7420884.267-16%
Usd Free Cash Flow Per Share--0.0190.019-1%0.057-67%0.023-18%0.024-22%
Usd Free Cash Flow To Equity Per Share--0.0190.019-1%0.036-48%0.017+11%0.022-13%
Usd Market Cap553968698.624+15%469233354.920430851888.753+9%479825272.883-2%425225644.158+10%484870670.364-3%
Usd Price Per Share1.672+15%1.4161.300+9%1.448-2%1.283+10%1.463-3%
Usd Profit--6918257.6606057606.584+14%5533349.239+25%4942345.318+40%3123499.463+121%
Usd Revenue--124027362.639129673115.401-4%127689771.240-3%119786734.425+4%98396886.179+26%
Usd Total Gains Per Share---0.0040.012-129%0.032-111%0.018-119%0.011-131%
 EOD+3 -5MRQTTM+11 -24YOY+13 -255Y+18 -2010Y+15 -24

3.3 Fundamental Score

Let's check the fundamental score of Weichai Heavy Machinery Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.018
Price to Book Ratio (EOD)Between0-11.985
Net Profit Margin (MRQ)Greater than00.056
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.119
Current Ratio (MRQ)Greater than11.150
Debt to Asset Ratio (MRQ)Less than10.644
Debt to Equity Ratio (MRQ)Less than11.808
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.009
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Weichai Heavy Machinery Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.384
Ma 20Greater thanMa 5012.644
Ma 50Greater thanMa 10011.422
Ma 100Greater thanMa 20010.249
OpenGreater thanClose12.520
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Weichai Heavy Machinery Co Ltd

Weichai Heavy Machinery Co., Ltd. develops, manufactures, and sells diesel engines, generating units, and power integration systems for ship power and power generation equipment in China. It offers marine propulsion engines and systems, generator sets, emergency generator sets, and power plant generator systems. The company provides spare parts and components, such as rough castings; machined parts for engine bodies, cylinder heads, connecting rods, shell parts, front and bearing covers, flywheels, crankshafts, and other castings products; and stamping and welding parts, including oil pans, separators, oil gauge tubes, air compressor return tubing, pipes, cover plates, pipe clips, nozzles, retaining rings, brackets, collector filters, and preseparators. Its products are used in the defense, communication, petroleum, medical treatment, plateau, railway, field education and assistance, agriculture, and animal husbandry fields. Weichai Heavy Machinery Co., Ltd. was founded in 1993 and is based in Weifang, China.

Fundamental data was last updated by Penke on 2024-12-08 04:03:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 fair priced.
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 Weichai Heavy Machinery Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 5.6% means that ¥0.06 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 5.6%. The company is making a profit. +1
  • The TTM is 4.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.6%TTM4.6%+1.0%
TTM4.6%YOY4.3%+0.3%
TTM4.6%5Y4.0%+0.6%
5Y4.0%10Y2.8%+1.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.6%5.6%0.0%
TTM4.6%5.1%-0.5%
YOY4.3%5.2%-0.9%
5Y4.0%4.7%-0.7%
10Y2.8%4.8%-2.0%
4.3.1.2. Return on Assets

Shows how efficient Weichai Heavy Machinery Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.9% Return on Assets means that Weichai Heavy Machinery Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.8%+0.1%
TTM0.8%YOY0.8%+0.0%
TTM0.8%5Y0.7%+0.1%
5Y0.7%10Y0.5%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%1.0%-0.1%
TTM0.8%1.0%-0.2%
YOY0.8%1.0%-0.2%
5Y0.7%1.0%-0.3%
10Y0.5%1.1%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Weichai Heavy Machinery Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.5% Return on Equity means Weichai Heavy Machinery Co Ltd generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.2%+0.3%
TTM2.2%YOY2.1%+0.1%
TTM2.2%5Y2.0%+0.2%
5Y2.0%10Y1.4%+0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5%2.4%+0.1%
TTM2.2%2.1%+0.1%
YOY2.1%2.2%-0.1%
5Y2.0%1.9%+0.1%
10Y1.4%2.2%-0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Weichai Heavy Machinery Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Weichai Heavy Machinery Co Ltd is operating .

  • Measures how much profit Weichai Heavy Machinery 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 Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.5%-1.5%
TTM-5Y1.1%-1.1%
5Y1.1%10Y0.6%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY1.5%6.1%-4.6%
5Y1.1%5.8%-4.7%
10Y0.6%5.3%-4.7%
4.3.2.2. Operating Ratio

Measures how efficient Weichai Heavy Machinery Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.88 means that the operating costs are ¥1.88 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 1.880. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.866. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.880TTM1.866+0.014
TTM1.866YOY1.843+0.023
TTM1.8665Y1.844+0.022
5Y1.84410Y1.486+0.358
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8801.445+0.435
TTM1.8661.366+0.500
YOY1.8431.343+0.500
5Y1.8441.354+0.490
10Y1.4861.197+0.289
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Weichai Heavy Machinery Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Weichai Heavy Machinery Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.15 means the company has ¥1.15 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 1.150. The company is just able to pay all its short-term debts.
  • The TTM is 1.136. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.150TTM1.136+0.013
TTM1.136YOY1.097+0.040
TTM1.1365Y1.001+0.135
5Y1.00110Y0.844+0.157
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1501.693-0.543
TTM1.1361.701-0.565
YOY1.0971.686-0.589
5Y1.0011.721-0.720
10Y0.8441.654-0.810
4.4.3.2. Quick Ratio

Measures if Weichai Heavy Machinery 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 Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.12 means the company can pay off ¥0.12 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 0.119. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.519. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.119TTM0.519-0.401
TTM0.519YOY0.922-0.402
TTM0.5195Y0.779-0.260
5Y0.77910Y0.615+0.164
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1190.726-0.607
TTM0.5190.809-0.290
YOY0.9220.884+0.038
5Y0.7790.956-0.177
10Y0.6150.967-0.352
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Weichai Heavy Machinery Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Weichai Heavy Machinery Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Weichai Heavy Machinery Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.64 means that Weichai Heavy Machinery Co Ltd assets are financed with 64.4% credit (debt) and the remaining percentage (100% - 64.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 0.644. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.629. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.644TTM0.629+0.014
TTM0.629YOY0.637-0.008
TTM0.6295Y0.639-0.010
5Y0.63910Y0.634+0.005
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6440.490+0.154
TTM0.6290.491+0.138
YOY0.6370.506+0.131
5Y0.6390.502+0.137
10Y0.6340.495+0.139
4.5.4.2. Debt to Equity Ratio

Measures if Weichai Heavy Machinery Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 180.8% means that company has ¥1.81 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The MRQ is 1.808. The company is just able to pay all its debts with equity.
  • The TTM is 1.751. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.808TTM1.751+0.056
TTM1.751YOY1.755-0.004
TTM1.7515Y1.783-0.032
5Y1.78310Y1.749+0.034
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8080.963+0.845
TTM1.7510.959+0.792
YOY1.7551.038+0.717
5Y1.7831.075+0.708
10Y1.7491.053+0.696
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 Weichai Heavy Machinery Co Ltd generates.

  • Above 15 is considered overpriced but always compare Weichai Heavy Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 16.96 means the investor is paying ¥16.96 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The EOD is 20.018. Based on the earnings, the company is fair priced.
  • The MRQ is 16.956. Based on the earnings, the company is fair priced.
  • The TTM is 21.249. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.018MRQ16.956+3.062
MRQ16.956TTM21.249-4.292
TTM21.249YOY27.480-6.232
TTM21.2495Y26.434-5.185
5Y26.43410Y78.805-52.372
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD20.01819.620+0.398
MRQ16.95618.125-1.169
TTM21.24919.321+1.928
YOY27.48018.587+8.893
5Y26.43421.755+4.679
10Y78.80527.976+50.829
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 Weichai Heavy Machinery Co Ltd:

  • The EOD is 22.162. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.772. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -2.413. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD22.162MRQ18.772+3.390
MRQ18.772TTM-2.413+21.185
TTM-2.413YOY7.689-10.102
TTM-2.4135Y-130.318+127.905
5Y-130.31810Y-64.903-65.415
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD22.1626.829+15.333
MRQ18.7726.646+12.126
TTM-2.4132.685-5.098
YOY7.6891.815+5.874
5Y-130.3181.475-131.793
10Y-64.9031.243-66.146
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 Weichai Heavy Machinery Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.68 means the investor is paying ¥1.68 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Weichai Heavy Machinery Co Ltd:

  • The EOD is 1.985. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.682. Based on the equity, the company is underpriced. +1
  • The TTM is 1.523. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.985MRQ1.682+0.304
MRQ1.682TTM1.523+0.158
TTM1.523YOY1.861-0.338
TTM1.5235Y1.772-0.249
5Y1.77210Y2.387-0.615
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.9852.305-0.320
MRQ1.6822.027-0.345
TTM1.5232.145-0.622
YOY1.8612.208-0.347
5Y1.7722.472-0.700
10Y2.3872.886-0.499
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 Assets5,698,188
Total Liabilities3,668,696
Total Stockholder Equity2,029,491
 As reported
Total Liabilities 3,668,696
Total Stockholder Equity+ 2,029,491
Total Assets = 5,698,188

Assets

Total Assets5,698,188
Total Current Assets3,856,390
Long-term Assets1,841,798
Total Current Assets
Cash And Cash Equivalents 2,336,600
Net Receivables 397,787
Inventory 676,676
Other Current Assets 16,797
Total Current Assets  (as reported)3,856,390
Total Current Assets  (calculated)3,427,859
+/- 428,530
Long-term Assets
Property Plant Equipment 802,778
Intangible Assets 159,131
Long-term Assets  (as reported)1,841,798
Long-term Assets  (calculated)961,910
+/- 879,889

Liabilities & Shareholders' Equity

Total Current Liabilities3,354,783
Long-term Liabilities313,914
Total Stockholder Equity2,029,491
Total Current Liabilities
Accounts payable 2,770,823
Other Current Liabilities 30,483
Total Current Liabilities  (as reported)3,354,783
Total Current Liabilities  (calculated)2,801,306
+/- 553,476
Long-term Liabilities
Long-term Liabilities Other 41,736
Long-term Liabilities  (as reported)313,914
Long-term Liabilities  (calculated)41,736
+/- 272,177
Total Stockholder Equity
Retained Earnings 986,305
Total Stockholder Equity (as reported)2,029,491
Total Stockholder Equity (calculated)986,305
+/- 1,043,187
Other
Capital Stock331,321
Common Stock Shares Outstanding 331,321
Net Invested Capital 2,029,491
Net Working Capital 501,607
Property Plant and Equipment Gross 802,778



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-31
> Total Assets 
459,832
694,165
757,861
745,244
780,590
895,702
1,021,668
1,143,581
1,143,746
1,102,884
1,084,676
1,068,860
1,116,881
1,057,082
1,055,327
1,131,824
1,192,996
1,345,138
1,275,907
1,266,133
975,830
878,388
855,809
841,778
633,616
631,205
493,264
485,116
417,211
481,014
563,660
634,975
719,769
918,956
902,265
950,650
1,003,463
1,124,241
1,531,214
1,814,297
1,905,753
2,088,717
2,338,635
2,443,338
2,508,802
2,911,764
3,012,660
2,833,954
2,783,508
2,812,730
3,016,498
2,885,213
2,780,357
2,854,070
2,846,689
2,906,061
2,899,080
3,218,627
3,398,971
3,448,626
3,533,170
3,454,971
3,388,793
3,499,278
3,447,614
3,381,705
3,407,962
3,427,867
3,136,895
3,263,282
3,433,901
3,556,344
3,616,329
3,754,936
3,876,958
3,985,548
3,886,967
4,052,843
3,995,467
4,132,523
4,254,578
4,212,612
4,103,637
4,479,219
4,448,302
4,620,669
4,704,916
4,644,654
4,701,275
4,609,217
4,803,192
4,691,134
5,093,001
5,015,731
5,240,429
5,293,599
5,432,648
5,472,279
5,589,806
5,698,188
5,698,1885,589,8065,472,2795,432,6485,293,5995,240,4295,015,7315,093,0014,691,1344,803,1924,609,2174,701,2754,644,6544,704,9164,620,6694,448,3024,479,2194,103,6374,212,6124,254,5784,132,5233,995,4674,052,8433,886,9673,985,5483,876,9583,754,9363,616,3293,556,3443,433,9013,263,2823,136,8953,427,8673,407,9623,381,7053,447,6143,499,2783,388,7933,454,9713,533,1703,448,6263,398,9713,218,6272,899,0802,906,0612,846,6892,854,0702,780,3572,885,2133,016,4982,812,7302,783,5082,833,9543,012,6602,911,7642,508,8022,443,3382,338,6352,088,7171,905,7531,814,2971,531,2141,124,2411,003,463950,650902,265918,956719,769634,975563,660481,014417,211485,116493,264631,205633,616841,778855,809878,388975,8301,266,1331,275,9071,345,1381,192,9961,131,8241,055,3271,057,0821,116,8811,068,8601,084,6761,102,8841,143,7461,143,5811,021,668895,702780,590745,244757,861694,165459,832
   > Total Current Assets 
265,119
423,373
395,945
370,547
391,506
401,548
520,755
611,813
565,841
523,705
502,818
480,905
420,434
375,298
353,397
445,603
483,976
639,827
569,919
584,842
432,524
344,539
333,756
288,848
195,036
200,818
80,607
80,848
176,410
240,043
325,474
401,137
407,912
618,275
609,614
665,785
504,341
617,107
992,617
1,211,949
1,207,083
1,300,268
1,517,696
1,503,153
1,458,690
1,637,728
1,544,653
1,338,678
1,225,866
1,198,803
1,161,837
1,041,394
964,143
1,020,353
993,234
1,047,620
942,590
1,209,466
1,341,669
1,351,388
1,395,965
1,278,401
1,200,450
1,332,186
1,280,383
1,229,264
1,274,347
1,313,032
1,033,878
1,168,940
1,313,819
1,441,419
1,490,500
1,630,018
1,785,222
1,872,188
1,743,195
1,904,572
1,827,022
1,954,430
2,082,402
2,052,611
1,948,525
2,322,572
2,314,382
2,502,511
2,603,826
2,585,048
2,635,654
2,560,577
2,772,737
2,702,864
3,165,946
3,105,121
3,346,250
3,409,899
3,561,771
3,609,004
3,725,859
3,856,390
3,856,3903,725,8593,609,0043,561,7713,409,8993,346,2503,105,1213,165,9462,702,8642,772,7372,560,5772,635,6542,585,0482,603,8262,502,5112,314,3822,322,5721,948,5252,052,6112,082,4021,954,4301,827,0221,904,5721,743,1951,872,1881,785,2221,630,0181,490,5001,441,4191,313,8191,168,9401,033,8781,313,0321,274,3471,229,2641,280,3831,332,1861,200,4501,278,4011,395,9651,351,3881,341,6691,209,466942,5901,047,620993,2341,020,353964,1431,041,3941,161,8371,198,8031,225,8661,338,6781,544,6531,637,7281,458,6901,503,1531,517,6961,300,2681,207,0831,211,949992,617617,107504,341665,785609,614618,275407,912401,137325,474240,043176,41080,84880,607200,818195,036288,848333,756344,539432,524584,842569,919639,827483,976445,603353,397375,298420,434480,905502,818523,705565,841611,813520,755401,548391,506370,547395,945423,373265,119
       Cash And Cash Equivalents 
15,097
152,135
71,522
27,812
31,047
22,970
68,001
173,509
189,436
189,813
184,674
168,423
115,878
80,994
51,519
91,095
118,073
173,263
126,556
112,433
98,426
46,239
12,147
1,072
237
433
261
346
33,878
72,928
167,045
219,426
252,754
377,127
330,398
420,872
293,067
461,002
819,979
1,074,755
1,081,584
1,105,802
1,256,381
1,317,331
1,225,790
1,358,605
1,242,200
1,047,312
981,557
626,220
735,683
657,434
628,601
603,294
499,745
460,967
377,742
446,420
553,909
554,443
622,870
453,143
420,151
551,414
510,451
465,469
528,043
552,275
371,282
401,788
560,766
677,103
725,346
663,943
644,547
955,582
988,075
935,287
873,185
1,096,648
1,093,528
1,145,959
976,969
1,194,022
1,306,501
1,402,461
1,440,359
1,525,445
1,508,780
1,443,995
1,470,922
1,443,920
1,757,898
1,763,912
1,937,704
2,003,906
2,114,015
2,277,465
2,186,354
2,336,600
2,336,6002,186,3542,277,4652,114,0152,003,9061,937,7041,763,9121,757,8981,443,9201,470,9221,443,9951,508,7801,525,4451,440,3591,402,4611,306,5011,194,022976,9691,145,9591,093,5281,096,648873,185935,287988,075955,582644,547663,943725,346677,103560,766401,788371,282552,275528,043465,469510,451551,414420,151453,143622,870554,443553,909446,420377,742460,967499,745603,294628,601657,434735,683626,220981,5571,047,3121,242,2001,358,6051,225,7901,317,3311,256,3811,105,8021,081,5841,074,755819,979461,002293,067420,872330,398377,127252,754219,426167,04572,92833,8783462614332371,07212,14746,23998,426112,433126,556173,263118,07391,09551,51980,994115,878168,423184,674189,813189,436173,50968,00122,97031,04727,81271,522152,13515,097
       Short-term Investments 
0
0
0
0
0
0
0
0
960
960
1,088
1,088
840
840
1,043
1,043
1,177
1,177
1,177
1,177
1,177
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-27
-29
-25
-23
-336
-336
-336
-336
-336
-336
-10
-10
0
0
-4
0
-87
-13
-13
-13
-15
-8
0
-17,571
-18,223
-17,859
-17,505
-17,139
-16,774
-16,409
-16,044
-15,706
0
0
-10,441
0
-13,681
0
-15,576
0
-12,504
1,165,814
-11,139
0
-10,820
0
-11,335
683,401
697,648
-10,773
-10,625
-10,477
-868
-856
0
0
0
0
0000-856-868-10,477-10,625-10,773697,648683,401-11,3350-10,8200-11,1391,165,814-12,5040-15,5760-13,6810-10,44100-15,706-16,044-16,409-16,774-17,139-17,505-17,859-18,223-17,5710-8-15-13-13-13-870-400-10-10-336-336-336-336-336-336-23-25-29-270000000000000000000001,1771,1771,1771,1771,1771,0431,0438408401,0881,08896096000000000
       Net Receivables 
0
0
0
0
39,830
29,710
98,975
258,467
210,520
167,954
127,375
124,810
142,410
101,212
225,621
248,189
265,636
313,171
273,050
507,225
430,263
383,707
414,575
329,230
244,923
245,319
70,166
70,500
51,844
62,098
37,497
64,551
32,891
58,127
81,399
56,040
29,170
8,284
23,646
21,596
13,270
106,616
161,535
21,609
68,101
36,886
29,287
24,654
34,336
495,865
90,279
76,097
68,351
80,136
107,483
89,787
84,383
193,577
225,529
239,016
231,514
270,553
253,756
244,655
296,173
260,418
223,540
239,555
203,295
258,360
273,052
279,520
275,249
458,642
608,811
485,122
344,979
527,806
557,619
460,727
557,356
405,986
546,577
635,641
509,204
545,193
703,568
630,932
633,245
673,867
789,368
767,273
930,426
873,232
855,675
848,688
855,868
684,462
312,504
397,787
397,787312,504684,462855,868848,688855,675873,232930,426767,273789,368673,867633,245630,932703,568545,193509,204635,641546,577405,986557,356460,727557,619527,806344,979485,122608,811458,642275,249279,520273,052258,360203,295239,555223,540260,418296,173244,655253,756270,553231,514239,016225,529193,57784,38389,787107,48380,13668,35176,09790,279495,86534,33624,65429,28736,88668,10121,609161,535106,61613,27021,59623,6468,28429,17056,04081,39958,12732,89164,55137,49762,09851,84470,50070,166245,319244,923329,230414,575383,707430,263507,225273,050313,171265,636248,189225,621101,212142,410124,810127,375167,954210,520258,46798,97529,71039,8300000
       Inventory 
69,237
76,516
190,597
186,477
188,173
217,442
187,450
211,992
208,295
202,308
212,777
209,164
160,875
191,820
74,383
104,516
98,728
151,516
168,857
166,328
52,640
42,216
42,073
51,762
24,527
30,119
28,448
28,441
90,755
105,192
121,202
120,471
122,395
183,295
198,324
190,505
183,041
148,764
150,536
116,751
113,022
124,498
172,428
166,304
165,674
244,230
273,725
268,626
212,282
279,372
337,243
310,671
262,785
333,430
376,135
487,910
474,432
570,882
561,043
556,691
539,422
551,729
524,754
534,651
467,959
501,760
522,695
513,646
455,426
508,547
479,509
484,187
488,828
511,195
531,856
439,622
408,850
440,566
394,337
395,553
425,981
497,944
420,872
492,193
492,517
534,028
439,104
406,561
484,655
440,643
508,587
491,586
468,940
465,590
550,873
545,058
565,513
612,810
613,160
676,676
676,676613,160612,810565,513545,058550,873465,590468,940491,586508,587440,643484,655406,561439,104534,028492,517492,193420,872497,944425,981395,553394,337440,566408,850439,622531,856511,195488,828484,187479,509508,547455,426513,646522,695501,760467,959534,651524,754551,729539,422556,691561,043570,882474,432487,910376,135333,430262,785310,671337,243279,372212,282268,626273,725244,230165,674166,304172,428124,498113,022116,751150,536148,764183,041190,505198,324183,295122,395120,471121,202105,19290,75528,44128,44830,11924,52751,76242,07342,21652,640166,328168,857151,51698,728104,51674,383191,820160,875209,164212,777202,308208,295211,992187,450217,442188,173186,477190,59776,51669,237
       Other Current Assets 
180,785
194,722
133,826
156,258
132,456
131,425
166,329
-32,155
-43,370
-37,331
-23,096
-22,580
432
432
831
760
361
699
279
-202,320
-149,983
-127,622
-135,038
-93,216
-74,651
-75,054
-18,268
-18,439
-67
-174
-269
-3,311
-129
-274
-508
-1,631
-936
-943
-1,544
-1,153
-793
-36,647
-72,647
-2,091
-874
-1,994
-559
-1,913
-2,309
-202,654
-1,367
-2,809
4,406
3,493
9,871
8,956
6,033
-1,412
1,188
1,239
2,159
2,976
1,788
1,466
5,799
1,617
69
7,556
3,875
245
492
609
1,077
-3,762
8
-8,137
1,291
913
1,881
1,501
5,536
2,723
4,108
716
6,159
566,022
724,362
653,042
8,973
2,072
3,859
85
8,681
2,388
1,999
12,247
26,375
34,267
9,555
16,797
16,7979,55534,26726,37512,2471,9992,3888,681853,8592,0728,973653,042724,362566,0226,1597164,1082,7235,5361,5011,8819131,291-8,1378-3,7621,0776094922453,8757,556691,6175,7991,4661,7882,9762,1591,2391,188-1,4126,0338,9569,8713,4934,406-2,809-1,367-202,654-2,309-1,913-559-1,994-874-2,091-72,647-36,647-793-1,153-1,544-943-936-1,631-508-274-129-3,311-269-174-67-18,439-18,268-75,054-74,651-93,216-135,038-127,622-149,983-202,320279699361760831432432-22,580-23,096-37,331-43,370-32,155166,329131,425132,456156,258133,826194,722180,785
   > Long-term Assets 
194,713
270,792
361,916
374,697
389,084
494,155
500,912
531,769
577,905
579,179
581,858
587,955
696,447
681,784
701,930
686,221
709,020
705,311
705,988
681,290
543,306
533,848
522,053
552,930
438,580
430,387
412,657
404,267
240,801
240,971
238,186
233,839
311,857
300,682
292,652
284,865
499,122
507,134
538,597
602,348
698,670
788,449
820,938
940,185
1,050,112
1,274,036
1,468,007
1,495,275
1,557,642
1,613,928
1,854,661
1,843,819
1,816,214
1,833,717
1,853,455
1,858,441
1,956,490
2,009,161
2,057,302
2,097,238
2,137,205
2,176,570
2,188,343
2,167,093
2,167,231
2,152,441
2,133,614
2,114,835
2,103,017
2,094,343
2,120,082
2,114,926
2,125,829
2,124,918
2,091,736
2,113,360
2,143,772
2,148,271
2,168,446
2,178,094
2,172,176
2,160,001
2,155,111
2,156,647
2,133,920
2,118,158
2,101,090
2,059,606
2,065,621
2,048,640
2,030,455
1,988,269
1,927,055
1,910,610
1,894,179
1,883,700
1,870,877
1,863,276
1,863,947
1,841,798
1,841,7981,863,9471,863,2761,870,8771,883,7001,894,1791,910,6101,927,0551,988,2692,030,4552,048,6402,065,6212,059,6062,101,0902,118,1582,133,9202,156,6472,155,1112,160,0012,172,1762,178,0942,168,4462,148,2712,143,7722,113,3602,091,7362,124,9182,125,8292,114,9262,120,0822,094,3432,103,0172,114,8352,133,6142,152,4412,167,2312,167,0932,188,3432,176,5702,137,2052,097,2382,057,3022,009,1611,956,4901,858,4411,853,4551,833,7171,816,2141,843,8191,854,6611,613,9281,557,6421,495,2751,468,0071,274,0361,050,112940,185820,938788,449698,670602,348538,597507,134499,122284,865292,652300,682311,857233,839238,186240,971240,801404,267412,657430,387438,580552,930522,053533,848543,306681,290705,988705,311709,020686,221701,930681,784696,447587,955581,858579,179577,905531,769500,912494,155389,084374,697361,916270,792194,713
       Property Plant Equipment 
152,528
229,331
320,607
334,118
347,229
382,977
386,356
372,114
405,968
406,619
409,633
416,327
451,449
378,442
454,493
439,160
518,071
513,984
515,526
491,408
401,084
392,085
382,901
373,515
350,405
342,212
334,452
326,417
177,776
176,857
173,053
169,042
169,582
164,804
164,695
162,257
346,425
362,639
405,086
486,387
581,721
672,001
663,678
667,188
701,191
929,766
1,113,669
1,141,656
1,193,123
1,263,326
1,305,783
1,294,400
1,245,007
1,259,348
1,285,838
1,282,965
1,323,467
1,363,350
1,396,088
1,425,745
1,482,830
1,516,941
1,518,125
1,502,492
1,499,589
1,467,411
1,435,985
1,405,701
1,375,475
1,350,140
1,343,147
1,320,224
1,308,407
1,296,622
1,285,953
1,294,283
1,284,015
1,270,422
1,259,856
1,254,377
1,238,224
1,216,630
1,186,524
1,176,449
1,158,456
1,136,773
1,110,133
1,094,606
1,078,048
1,051,175
1,023,215
974,822
930,195
904,472
887,575
864,740
830,404
824,050
810,508
802,778
802,778810,508824,050830,404864,740887,575904,472930,195974,8221,023,2151,051,1751,078,0481,094,6061,110,1331,136,7731,158,4561,176,4491,186,5241,216,6301,238,2241,254,3771,259,8561,270,4221,284,0151,294,2831,285,9531,296,6221,308,4071,320,2241,343,1471,350,1401,375,4751,405,7011,435,9851,467,4111,499,5891,502,4921,518,1251,516,9411,482,8301,425,7451,396,0881,363,3501,323,4671,282,9651,285,8381,259,3481,245,0071,294,4001,305,7831,263,3261,193,1231,141,6561,113,669929,766701,191667,188663,678672,001581,721486,387405,086362,639346,425162,257164,695164,804169,582169,042173,053176,857177,776326,417334,452342,212350,405373,515382,901392,085401,084491,408515,526513,984518,071439,160454,493378,442451,449416,327409,633406,619405,968372,114386,356382,977347,229334,118320,607229,331152,528
       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
529,446
541,109
553,175
567,883
584,647
595,439
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000595,439584,647567,883553,175541,109529,44600000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
41,708
41,092
41,049
40,427
41,810
41,098
40,476
39,855
49,391
48,994
48,596
48,223
48,000
41,561
50,846
50,470
51,316
51,694
50,896
50,432
41,121
40,697
40,272
39,435
39,023
39,023
31,579
31,224
63,024
64,114
65,133
64,797
64,455
64,119
63,783
63,446
95,852
95,352
94,851
94,350
93,850
93,349
92,848
136,585
135,862
135,142
134,424
133,705
132,987
132,268
131,550
130,831
130,112
129,394
128,675
127,957
173,016
175,890
174,920
175,258
174,272
173,287
172,295
171,304
174,106
161,976
164,289
163,354
167,514
172,692
171,770
177,086
176,689
176,660
194,070
195,842
202,118
204,095
215,933
220,019
213,414
212,393
218,943
217,617
215,670
213,830
186,716
185,057
175,981
174,375
172,768
171,162
169,509
167,902
167,278
165,665
151,371
162,392
160,756
159,131
159,131160,756162,392151,371165,665167,278167,902169,509171,162172,768174,375175,981185,057186,716213,830215,670217,617218,943212,393213,414220,019215,933204,095202,118195,842194,070176,660176,689177,086171,770172,692167,514163,354164,289161,976174,106171,304172,295173,287174,272175,258174,920175,890173,016127,957128,675129,394130,112130,831131,550132,268132,987133,705134,424135,142135,862136,58592,84893,34993,85094,35094,85195,35295,85263,44663,78364,11964,45564,79765,13364,11463,02431,22431,57939,02339,02339,43540,27240,69741,12150,43250,89651,69451,31650,47050,84641,56148,00048,22348,59648,99449,39139,85540,47641,09841,81040,42741,04941,09241,708
       Long-term Assets Other 
477
369
260
152
44
70,080
74,080
119,800
960
960
1,152
27
840
840
-90
-34
1,511
-21
192
1,435
1,377
101,067
98,880
139,980
49,152
49,152
46,627
46,627
0
0
0
0
0
-15
-1
-1
-56
-56
-56
-56
-69
-68
-27
-29
-25
-23
-336
-336
-336
-336
-336
-336
-10
-10
0
0
-4
0
-87
-13
-13
-13
-15
-8
0
0
0
-1
-12
-11
-11
-11
-11
-38
529,446
541,109
-426
577,808
-5
608,945
-2,080
622,554
-1,736
1,176,449
-407
652,785
-359
673,657
-132
694,471
708,570
0
0
0
0
0
0
0
0
0
000000000708,570694,471-132673,657-359652,785-4071,176,449-1,736622,554-2,080608,945-5577,808-426541,109529,446-38-11-11-11-11-12-1000-8-15-13-13-13-870-400-10-10-336-336-336-336-336-336-23-25-29-27-68-69-56-56-56-56-1-1-150000046,62746,62749,15249,152139,98098,880101,0671,3771,435192-211,511-34-90840840271,152960960119,80074,08070,08044152260369477
> Total Liabilities 
294,061
271,730
326,630
314,919
298,896
381,229
494,011
430,362
487,216
449,835
415,390
389,682
427,892
372,210
462,076
537,947
697,367
848,709
778,489
768,656
697,063
619,764
619,195
621,099
652,632
652,632
513,629
470,147
123,717
174,340
234,437
294,789
271,358
450,580
412,227
444,395
485,854
581,273
955,590
1,183,909
1,209,278
1,354,493
1,568,452
1,614,658
1,590,632
1,949,745
2,015,181
1,793,728
1,666,275
1,679,885
1,872,753
1,727,456
1,600,346
1,657,391
1,647,735
1,700,720
1,692,904
1,994,610
2,153,432
2,196,972
2,275,064
2,186,184
2,107,161
2,215,414
2,157,849
2,084,394
2,100,871
2,114,998
1,825,018
1,947,348
2,100,225
2,215,932
2,281,132
2,408,478
2,508,238
2,600,677
2,514,490
2,670,606
2,582,982
2,702,577
2,795,584
2,739,876
2,592,623
2,938,034
2,882,311
3,036,542
3,074,512
2,978,627
3,010,365
2,899,097
3,037,341
2,894,561
3,269,306
3,169,572
3,328,230
3,383,272
3,248,314
3,505,152
3,551,818
3,668,696
3,668,6963,551,8183,505,1523,248,3143,383,2723,328,2303,169,5723,269,3062,894,5613,037,3412,899,0973,010,3652,978,6273,074,5123,036,5422,882,3112,938,0342,592,6232,739,8762,795,5842,702,5772,582,9822,670,6062,514,4902,600,6772,508,2382,408,4782,281,1322,215,9322,100,2251,947,3481,825,0182,114,9982,100,8712,084,3942,157,8492,215,4142,107,1612,186,1842,275,0642,196,9722,153,4321,994,6101,692,9041,700,7201,647,7351,657,3911,600,3461,727,4561,872,7531,679,8851,666,2751,793,7282,015,1811,949,7451,590,6321,614,6581,568,4521,354,4931,209,2781,183,909955,590581,273485,854444,395412,227450,580271,358294,789234,437174,340123,717470,147513,629652,632652,632621,099619,195619,764697,063768,656778,489848,709697,367537,947462,076372,210427,892389,682415,390449,835487,216430,362494,011381,229298,896314,919326,630271,730294,061
   > Total Current Liabilities 
294,061
271,730
326,630
329,374
313,946
396,573
494,011
430,362
487,216
449,835
415,390
389,682
424,892
369,210
459,076
534,947
697,017
848,359
778,139
768,306
696,713
619,414
618,845
620,749
652,282
661,909
513,279
469,797
123,717
174,340
234,437
294,789
271,358
450,580
412,227
444,395
485,854
581,273
955,590
1,183,909
1,205,005
1,350,220
1,564,162
1,610,368
1,543,380
1,902,493
1,967,098
1,746,721
1,576,282
1,590,430
1,782,782
1,638,023
1,511,849
1,569,432
1,560,527
1,613,991
1,606,709
1,909,191
2,061,384
2,098,911
2,181,333
2,094,788
2,012,992
2,118,946
2,023,334
1,953,268
1,961,880
1,943,164
1,653,725
1,779,833
1,936,620
2,056,699
2,119,663
2,249,058
2,349,067
2,443,953
2,343,183
2,464,893
2,378,795
2,494,158
2,594,054
2,502,155
2,313,774
2,629,737
2,583,259
2,715,221
2,723,563
2,646,394
2,726,670
2,610,981
2,750,234
2,626,750
2,942,459
2,844,687
3,012,074
3,077,715
3,172,566
3,194,743
3,260,733
3,354,783
3,354,7833,260,7333,194,7433,172,5663,077,7153,012,0742,844,6872,942,4592,626,7502,750,2342,610,9812,726,6702,646,3942,723,5632,715,2212,583,2592,629,7372,313,7742,502,1552,594,0542,494,1582,378,7952,464,8932,343,1832,443,9532,349,0672,249,0582,119,6632,056,6991,936,6201,779,8331,653,7251,943,1641,961,8801,953,2682,023,3342,118,9462,012,9922,094,7882,181,3332,098,9112,061,3841,909,1911,606,7091,613,9911,560,5271,569,4321,511,8491,638,0231,782,7821,590,4301,576,2821,746,7211,967,0981,902,4931,543,3801,610,3681,564,1621,350,2201,205,0051,183,909955,590581,273485,854444,395412,227450,580271,358294,789234,437174,340123,717469,797513,279661,909652,282620,749618,845619,414696,713768,306778,139848,359697,017534,947459,076369,210424,892389,682415,390449,835487,216430,362494,011396,573313,946329,374326,630271,730294,061
       Short-term Debt 
61,050
25,000
25,000
23,000
25,500
98,570
202,620
182,620
72,970
72,970
112,970
72,970
69,970
119,970
176,970
233,970
213,570
213,570
260,570
292,570
282,170
281,840
322,435
321,735
321,734
321,731
193,333
193,333
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,000
50,000
50,000
50,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,226
8,226
7,526
3,368
4,099
4,099
4,695
4,695
941,691
964,431
0
0
00964,431941,6914,6954,6954,0994,0993,3687,5268,2268,2260000000000000050,00050,00050,00050,000000000000000000000000000000000000000000000193,333193,333321,731321,734321,735322,435281,840282,170292,570260,570213,570213,570233,970176,970119,97069,97072,970112,97072,97072,970182,620202,62098,57025,50023,00025,00025,00061,050
       Accounts payable 
174,194
203,401
252,184
221,157
229,132
227,223
259,229
236,500
295,003
265,569
276,925
283,111
294,412
230,537
265,705
299,530
426,303
581,427
464,059
404,954
391,088
307,861
227,346
202,994
237,241
247,082
195,916
195,760
113,558
143,673
184,247
228,439
222,785
292,735
320,527
351,787
410,291
458,860
804,281
996,935
1,056,541
1,075,027
1,244,504
1,275,147
1,285,045
1,475,112
1,507,672
1,358,572
1,300,900
1,260,940
1,492,245
1,391,245
1,289,999
1,314,864
1,298,597
1,384,037
1,307,004
1,567,927
1,634,360
1,759,047
1,611,196
1,522,992
1,485,968
1,568,967
1,457,652
1,444,319
1,481,434
1,506,013
1,224,332
1,353,842
1,451,671
1,576,856
1,611,727
1,672,976
1,808,168
1,945,858
1,897,547
1,967,508
1,924,705
1,998,405
2,049,611
1,996,350
1,822,670
2,060,187
1,969,781
2,099,586
2,128,895
2,117,079
2,075,529
2,033,285
2,185,207
2,092,471
2,241,111
2,268,309
2,436,365
2,504,179
1,614,980
1,651,561
2,653,539
2,770,823
2,770,8232,653,5391,651,5611,614,9802,504,1792,436,3652,268,3092,241,1112,092,4712,185,2072,033,2852,075,5292,117,0792,128,8952,099,5861,969,7812,060,1871,822,6701,996,3502,049,6111,998,4051,924,7051,967,5081,897,5471,945,8581,808,1681,672,9761,611,7271,576,8561,451,6711,353,8421,224,3321,506,0131,481,4341,444,3191,457,6521,568,9671,485,9681,522,9921,611,1961,759,0471,634,3601,567,9271,307,0041,384,0371,298,5971,314,8641,289,9991,391,2451,492,2451,260,9401,300,9001,358,5721,507,6721,475,1121,285,0451,275,1471,244,5041,075,0271,056,541996,935804,281458,860410,291351,787320,527292,735222,785228,439184,247143,673113,558195,760195,916247,082237,241202,994227,346307,861391,088404,954464,059581,427426,303299,530265,705230,537294,412283,111276,925265,569295,003236,500259,229227,223229,132221,157252,184203,401174,194
       Other Current Liabilities 
6,934
7,086
9,307
14,127
59,314
70,780
32,161
11,242
12,107
11,639
3,952
3,508
44,158
20,865
30,513
27,500
97,582
98,428
108,708
109,124
82,430
83,390
83,370
83,370
96,936
95,510
91,856
91,893
10,158
30,667
50,191
66,350
48,572
157,844
91,701
92,608
75,563
122,413
151,309
186,974
148,464
275,193
319,658
335,222
258,335
427,381
459,426
388,148
275,382
329,490
290,537
246,778
221,850
254,568
261,930
229,954
299,705
341,264
427,023
339,863
570,137
571,796
527,024
549,979
565,682
508,949
480,446
437,152
429,393
425,991
61,546
67,843
91,943
174,273
540,899
498,095
445,636
497,385
454,090
495,753
544,443
505,805
491,105
569,549
613,478
615,635
594,669
529,315
642,915
569,471
557,501
427,897
481,399
396,725
46,200
37,997
442,836
418,614
36,159
30,483
30,48336,159418,614442,83637,99746,200396,725481,399427,897557,501569,471642,915529,315594,669615,635613,478569,549491,105505,805544,443495,753454,090497,385445,636498,095540,899174,27391,94367,84361,546425,991429,393437,152480,446508,949565,682549,979527,024571,796570,137339,863427,023341,264299,705229,954261,930254,568221,850246,778290,537329,490275,382388,148459,426427,381258,335335,222319,658275,193148,464186,974151,309122,41375,56392,60891,701157,84448,57266,35050,19130,66710,15891,89391,85695,51096,93683,37083,37083,39082,430109,124108,70898,42897,58227,50030,51320,86544,1583,5083,95211,63912,10711,24232,16170,78059,31414,1279,3077,0866,934
   > Long-term Liabilities 
0
0
0
-14,455
-15,051
-15,345
0
0
0
0
0
0
3,000
3,000
3,000
3,000
350
350
350
350
350
350
350
350
350
-9,276
350
350
0
0
0
0
0
0
0
0
0
0
0
0
4,273
4,273
4,290
4,290
47,252
47,252
48,083
47,007
89,993
89,455
89,971
89,433
88,497
87,959
87,208
86,729
86,195
85,419
92,048
98,061
93,732
91,396
94,169
96,468
134,515
131,126
138,991
171,834
171,293
167,515
163,605
159,233
161,469
159,420
159,171
156,724
171,307
205,712
204,187
208,419
201,530
237,721
278,848
308,297
299,052
321,321
350,948
332,233
283,695
288,116
287,107
267,811
326,847
324,885
316,156
305,557
75,747
310,408
291,085
313,914
313,914291,085310,40875,747305,557316,156324,885326,847267,811287,107288,116283,695332,233350,948321,321299,052308,297278,848237,721201,530208,419204,187205,712171,307156,724159,171159,420161,469159,233163,605167,515171,293171,834138,991131,126134,51596,46894,16991,39693,73298,06192,04885,41986,19586,72987,20887,95988,49789,43389,97189,45589,99347,00748,08347,25247,2524,2904,2904,2734,273000000000000350350-9,2763503503503503503503503503503,0003,0003,0003,000000000-15,345-15,051-14,455000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
350
350
350
351
350
350
350
350
350
0
350
350
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
43,054
43,053
42,694
41,619
84,670
84,131
83,593
83,055
82,517
81,979
81,440
80,902
79,287
85,419
92,048
98,062
93,732
91,396
94,169
96,468
134,254
130,808
138,712
171,554
170,823
167,034
162,852
158,455
160,422
158,068
159,171
156,724
171,307
205,712
204,187
208,419
201,530
237,721
278,848
308,297
299,052
321,321
350,948
332,233
275,458
279,879
283,082
265,259
0
324,885
316,156
305,557
0
0
0
0
0000305,557316,156324,8850265,259283,082279,879275,458332,233350,948321,321299,052308,297278,848237,721201,530208,419204,187205,712171,307156,724159,171158,068160,422158,455162,852167,034170,823171,554138,712130,808134,25496,46894,16991,39693,73298,06292,04885,41979,28780,90281,44081,97982,51783,05583,59384,13184,67041,61942,69443,05343,054000000000000000035035003503503503503503513503503500000000000000000
       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
30,185
32,966
41,411
44,391
50,476
55,597
50,086
50,100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000050,10050,08655,59750,47644,39141,41132,96630,18500000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
165,771
422,435
431,231
430,325
481,694
514,474
527,657
713,220
642,017
648,124
664,396
674,526
684,183
684,872
588,530
589,594
490,913
491,741
492,843
493,069
277,644
258,624
235,561
220,679
-19,016
-31,054
-20,365
14,969
293,494
306,674
329,223
340,186
448,411
468,377
490,038
506,255
517,609
542,968
575,625
630,388
696,475
734,224
770,183
828,679
918,170
962,018
997,478
1,040,226
1,117,233
1,132,845
1,143,746
1,157,756
1,180,011
1,196,679
1,198,954
1,205,341
1,206,176
1,224,018
1,240,627
1,246,588
1,252,885
1,263,414
1,276,224
1,278,211
1,283,548
1,290,924
1,300,424
1,305,963
1,304,865
1,308,923
1,327,155
1,333,691
1,332,035
1,346,458
1,368,720
1,384,872
1,372,478
1,382,237
1,412,486
1,429,946
1,458,994
1,472,736
1,511,014
1,541,185
1,565,991
1,584,127
1,630,404
1,666,027
1,690,910
1,710,120
1,765,851
1,796,573
1,823,695
1,846,159
1,912,199
1,910,327
1,942,199
1,967,128
2,037,987
2,029,491
2,029,4912,037,9871,967,1281,942,1991,910,3271,912,1991,846,1591,823,6951,796,5731,765,8511,710,1201,690,9101,666,0271,630,4041,584,1271,565,9911,541,1851,511,0141,472,7361,458,9941,429,9461,412,4861,382,2371,372,4781,384,8721,368,7201,346,4581,332,0351,333,6911,327,1551,308,9231,304,8651,305,9631,300,4241,290,9241,283,5481,278,2111,276,2241,263,4141,252,8851,246,5881,240,6271,224,0181,206,1761,205,3411,198,9541,196,6791,180,0111,157,7561,143,7461,132,8451,117,2331,040,226997,478962,018918,170828,679770,183734,224696,475630,388575,625542,968517,609506,255490,038468,377448,411340,186329,223306,674293,49414,969-20,365-31,054-19,016220,679235,561258,624277,644493,069492,843491,741490,913589,594588,530684,872684,183674,526664,396648,124642,017713,220527,657514,474481,694430,325431,231422,435165,771
   Common Stock
61,289
86,289
86,289
86,289
86,289
172,577
172,577
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
276,101
331,321
331,321
331,321
331,321
331,321
331,321
331,321
331,321
331,321
331,321
331,321
331,321
0
0
00331,321331,321331,321331,321331,321331,321331,321331,321331,321331,321331,321331,321276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101276,101172,577172,57786,28986,28986,28986,28961,289
   Retained Earnings 
60,086
28,741
33,438
30,309
73,973
83,930
92,339
119,129
46,422
52,529
65,443
75,574
82,263
82,951
958
2,021
-96,587
-95,759
-94,657
-94,431
-309,856
-328,876
-351,939
-366,820
-606,516
-618,554
-634,173
-643,380
-602,434
-589,254
-566,705
-555,742
-447,517
-427,551
-405,890
-389,673
-378,319
-352,960
-320,303
-265,540
-199,453
-161,704
-125,745
-67,249
20,018
64,259
91,395
129,868
199,175
213,225
221,655
234,265
251,764
266,741
267,446
272,821
274,056
290,377
304,684
311,026
316,269
326,016
338,359
340,001
342,492
349,154
358,011
363,277
361,233
364,996
383,351
390,030
377,632
392,551
414,438
430,332
407,185
416,871
447,256
464,603
476,413
489,512
527,753
557,623
571,172
589,386
635,532
671,332
681,206
700,484
756,265
787,414
800,377
821,682
887,310
885,387
901,493
925,373
995,628
986,305
986,305995,628925,373901,493885,387887,310821,682800,377787,414756,265700,484681,206671,332635,532589,386571,172557,623527,753489,512476,413464,603447,256416,871407,185430,332414,438392,551377,632390,030383,351364,996361,233363,277358,011349,154342,492340,001338,359326,016316,269311,026304,684290,377274,056272,821267,446266,741251,764234,265221,655213,225199,175129,86891,39564,25920,018-67,249-125,745-161,704-199,453-265,540-320,303-352,960-378,319-389,673-405,890-427,551-447,517-555,742-566,705-589,254-602,434-643,380-634,173-618,554-606,516-366,820-351,939-328,876-309,856-94,431-94,657-95,759-96,5872,02195882,95182,26375,57465,44352,52946,422119,12992,33983,93073,97330,30933,43828,74160,086
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
44,397
307,405
311,504
313,728
321,433
257,966
262,741
317,990
319,495
319,495
322,852
322,852
325,820
325,820
311,472
311,472
311,399
311,399
311,399
311,399
311,399
311,399
311,399
311,399
311,399
311,399
337,707
382,249
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
619,827
622,052
621,659
629,982
634,257
641,958
643,519
645,990
647,391
652,147
653,838
655,407
656,419
656,019
657,541
659,843
659,461
660,515
661,297
661,764
662,109
664,956
665,670
666,312
666,586
667,532
667,827
667,704
667,560
678,303
677,807
678,182
678,439
689,192
689,265
689,129
689,242
706,481
707,124
707,161
707,461
718,718
718,640
663,551
663,375
678,384
678,316
215,679
5,814
215,679
7,832
215,679
0
215,679
0
0
0
000215,6790215,6797,832215,6795,814215,679678,316678,384663,375663,551718,640718,718707,461707,161707,124706,481689,242689,129689,265689,192678,439678,182677,807678,303667,560667,704667,827667,532666,586666,312665,670664,956662,109661,764661,297660,515659,461659,843657,541656,019656,419655,407653,838652,147647,391645,990643,519641,958634,257629,982621,659622,052619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827619,827382,249337,707311,399311,399311,399311,399311,399311,399311,399311,399311,399311,399311,472311,472325,820325,820322,852322,852319,495319,495317,990262,741257,966321,433313,728311,504307,40544,397



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.