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

Han'S Laser Tech A
Buy, Hold or Sell?

Let's analyze Han'S Laser Tech A together

I guess you are interested in Han'S Laser Tech A. 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 Han'S Laser Tech A. 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 Han'S Laser Tech A

I send you an email if I find something interesting about Han'S Laser Tech A.

1. Quick Overview

1.1. Quick analysis of Han'S Laser Tech A (30 sec.)










1.2. What can you expect buying and holding a share of Han'S Laser Tech A? (30 sec.)

How much money do you get?

How much money do you get?
¥0.04
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥16.38
Expected worth in 1 year
¥15.56
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
¥-0.50
Return On Investment
-1.9%

For what price can you sell your share?

Current Price per Share
¥26.42
Expected price per share
¥22.15 - ¥32.07
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Han'S Laser Tech A (5 min.)




Live pricePrice per Share (EOD)
¥26.42
Intrinsic Value Per Share
¥-1.86 - ¥-2.14
Total Value Per Share
¥14.52 - ¥14.24

2.2. Growth of Han'S Laser Tech A (5 min.)




Is Han'S Laser Tech A growing?

Current yearPrevious yearGrowGrow %
How rich?$2.3b$2.3b$25.7m1.1%

How much money is Han'S Laser Tech A making?

Current yearPrevious yearGrowGrow %
Making money$55.2m$28.4m$26.8m48.5%
Net Profit Margin13.2%6.1%--

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

2.3. Financial Health of Han'S Laser Tech A (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#71 / 730

Most Revenue
#133 / 730

Most Profit
#98 / 730

Most Efficient
#120 / 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 Han'S Laser Tech A?

Welcome investor! Han'S Laser Tech A's management wants to use your money to grow the business. In return you get a share of Han'S Laser Tech A.

First you should know what it really means to hold a share of Han'S Laser Tech A. And how you can make/lose money.

Speculation

The Price per Share of Han'S Laser Tech A is ¥26.42. 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 Han'S Laser Tech A.
  • 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 Han'S Laser Tech A, 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 ¥16.38. Based on the TTM, the Book Value Change Per Share is ¥-0.21 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.54 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 ¥0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Han'S Laser Tech A.

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 Eps0.030.1%0.050.2%0.030.1%0.040.2%0.040.2%
Usd Book Value Change Per Share0.020.1%-0.03-0.1%0.070.3%0.050.2%0.040.2%
Usd Dividend Per Share0.000.0%0.010.0%0.000.0%0.010.0%0.020.1%
Usd Total Gains Per Share0.020.1%-0.02-0.1%0.080.3%0.060.2%0.060.2%
Usd Price Per Share3.23-2.87-3.61-4.40-4.42-
Price to Earnings Ratio30.77-22.13-29.08-23.51-33.18-
Price-to-Total Gains Ratio132.31-79.74-27.68-17.56-53.35-
Price to Book Ratio1.44-1.30-1.66-2.74-3.95-
Price-to-Total Gains Ratio132.31-79.74-27.68-17.56-53.35-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.627466
Number of shares275
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share-0.030.05
Usd Total Gains Per Share-0.020.06
Gains per Quarter (275 shares)-4.7617.44
Gains per Year (275 shares)-19.0269.75
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112-31-29115960
224-62-4821118130
336-93-6732177200
448-124-8642237270
560-155-10553296340
672-186-12464355410
784-217-14374414480
896-248-16285473550
9107-279-18196532620
10119-310-200106591690

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%19.01.00.095.0%39.01.00.097.5%78.01.03.095.1%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%15.05.00.075.0%33.07.00.082.5%66.016.00.080.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%73.00.09.089.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%36.04.00.090.0%75.07.00.091.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Han'S Laser Tech A 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--0.147-0.205+239%0.538-73%0.392-62%0.309-52%
Book Value Per Share--16.38416.159+1%15.980+3%13.018+26%9.623+70%
Current Ratio--1.8161.759+3%1.779+2%1.785+2%1.733+5%
Debt To Asset Ratio--0.4840.493-2%0.503-4%0.513-6%0.488-1%
Debt To Equity Ratio--1.0181.063-4%1.105-8%1.126-10%1.024-1%
Dividend Per Share--0.0310.079-61%0.021+44%0.070-57%0.111-73%
Enterprise Value--8587356805.98010412825339.185-18%20067485214.370-57%25684759221.386-67%27636425303.195-69%
Eps--0.1910.383-50%0.230-17%0.312-39%0.290-34%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--0.5690.734-22%1.561-64%1.959-71%2.782-80%
Free Cash Flow Per Share---0.110-0.073-34%0.044-351%0.027-507%0.063-276%
Free Cash Flow To Equity Per Share---0.110-0.073-34%0.306-136%0.289-138%0.267-141%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---2.143--------
Intrinsic Value_10Y_min---1.861--------
Intrinsic Value_1Y_max---0.226--------
Intrinsic Value_1Y_min---0.222--------
Intrinsic Value_3Y_max---0.670--------
Intrinsic Value_3Y_min---0.640--------
Intrinsic Value_5Y_max---1.104--------
Intrinsic Value_5Y_min---1.025--------
Market Cap27798860222.720+11%24758101290.00022030275480.380+12%27693641221.120-11%33980013495.762-27%34034738987.857-27%
Net Profit Margin--0.0530.132-60%0.061-12%0.093-43%0.108-51%
Operating Margin----0%0.042-100%0.069-100%0.052-100%
Operating Ratio--1.5711.600-2%1.586-1%1.532+3%1.203+31%
Pb Ratio1.613+11%1.4361.296+11%1.662-14%2.742-48%3.951-64%
Pe Ratio34.545+11%30.76622.131+39%29.084+6%23.512+31%33.184-7%
Price Per Share26.420+11%23.53020.938+12%26.320-11%32.044-27%32.185-27%
Price To Free Cash Flow Ratio-59.863-12%-53.315-17.414-67%2.940-1913%41.279-229%19.403-375%
Price To Total Gains Ratio148.564+11%132.31379.739+66%27.676+378%17.557+654%53.352+148%
Quick Ratio--0.6561.053-38%1.324-50%1.241-47%1.134-42%
Return On Assets--0.0060.012-50%0.006-1%0.012-49%0.017-65%
Return On Equity--0.0130.026-51%0.013-5%0.026-51%0.035-64%
Total Gains Per Share--0.178-0.126+171%0.560-68%0.462-61%0.420-58%
Usd Book Value--2366864130.5952334394764.860+1%2308628014.034+3%1889649724.337+25%1395546748.086+70%
Usd Book Value Change Per Share--0.020-0.028+239%0.074-73%0.054-62%0.042-52%
Usd Book Value Per Share--2.2492.219+1%2.194+3%1.787+26%1.321+70%
Usd Dividend Per Share--0.0040.011-61%0.003+44%0.010-57%0.015-73%
Usd Eps--0.0260.053-50%0.032-17%0.043-39%0.040-34%
Usd Free Cash Flow---15939783.028-10597776.628-34%6339004.348-351%4119933.229-487%7732520.891-306%
Usd Free Cash Flow Per Share---0.015-0.010-34%0.006-351%0.004-507%0.009-276%
Usd Free Cash Flow To Equity Per Share---0.015-0.010-34%0.042-136%0.040-138%0.037-141%
Usd Market Cap3816783508.579+11%3399287307.1173024756823.456+12%3802336939.660-11%4665455852.968-27%4672969663.033-27%
Usd Price Per Share3.627+11%3.2312.875+12%3.614-11%4.400-27%4.419-27%
Usd Profit--27621754.84255272435.985-50%28447971.898-3%44402881.663-38%41642089.758-34%
Usd Revenue--518135031.334509131885.563+2%473218709.776+9%481064849.393+8%389930704.233+33%
Usd Total Gains Per Share--0.024-0.017+171%0.077-68%0.063-61%0.058-58%
 EOD+5 -3MRQTTM+17 -19YOY+14 -235Y+11 -2610Y+12 -25

3.3 Fundamental Score

Let's check the fundamental score of Han'S Laser Tech A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1534.545
Price to Book Ratio (EOD)Between0-11.613
Net Profit Margin (MRQ)Greater than00.053
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.656
Current Ratio (MRQ)Greater than11.816
Debt to Asset Ratio (MRQ)Less than10.484
Debt to Equity Ratio (MRQ)Less than11.018
Return on Equity (MRQ)Greater than0.150.013
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Han'S Laser Tech A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.886
Ma 20Greater thanMa 5026.894
Ma 50Greater thanMa 10024.987
Ma 100Greater thanMa 20022.554
OpenGreater thanClose26.350
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Han'S Laser Tech A

Han's Laser Technology Industry Group Co., Ltd. engages in the research and development, production, and sale of laser processing equipment in the People's Republic of China and internationally. The company offers ultraviolet and ultrafast lasers, high power fiber lasers, medium and low power CO2 lasers, and pulsed fiber lasers, as well as laser devices, general motion control systems, galvanometers, vibrating mirrors, and servo motors. It also provides special laser marking equipment, laser welding equipment, laser drilling equipment, waterproof and airtight testing equipment, CNC numerical control machine beds, laser direct imaging equipment, forming equipment and testing equipment; and homogenization, mixing, coating, rolling, die cutting, slitting, winding/stacking, battery assembly, baking, liquid injection, chemical composition, etc. In addition, the company offers laser boron doping equipment, plasma enhanced strong vapor deposition equipment, low pressure chemical vapor deposition equipment, diffusion, oxidation, and annealing furnace, and non-destructive scribing machine, scribing and welding integrated machine, etc.; laser surface cutting, laser internal modification cutting equipment, knife wheel cutting equipment, and other front-end wafer cutting equipment; and wire bonding equipment, solid crystal equipment, test tape equipment, and other back-end packaging and testing equipment. Its products are primarily used in the electronics and semiconductor, mechanical hardware, new energy, packaging industry, brittle material industry, auto industry, sheet metal, and other applications. The company also provides equipment installation and after sales services. The company was formerly known as Han's Laser Technology Co., Ltd. and changed its name to Han's Laser Technology Industry Group Co., Ltd. in November 2014. Han's Laser Technology Industry Group Co., Ltd. was founded in 1996 and is headquartered in Shenzhen, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-17 19:08:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just 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 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 Han'S Laser Tech A earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Han'S Laser Tech A to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 5.3% means that ¥0.05 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Han'S Laser Tech A:

  • The MRQ is 5.3%. The company is making a profit. +1
  • The TTM is 13.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ5.3%TTM13.2%-7.9%
TTM13.2%YOY6.1%+7.1%
TTM13.2%5Y9.3%+3.9%
5Y9.3%10Y10.8%-1.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%5.6%-0.3%
TTM13.2%5.1%+8.1%
YOY6.1%5.3%+0.8%
5Y9.3%4.7%+4.6%
10Y10.8%4.8%+6.0%
4.3.1.2. Return on Assets

Shows how efficient Han'S Laser Tech A is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Han'S Laser Tech A to the Specialty Industrial Machinery industry mean.
  • 0.6% Return on Assets means that Han'S Laser Tech A generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Han'S Laser Tech A:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.6%TTM1.2%-0.6%
TTM1.2%YOY0.6%+0.6%
TTM1.2%5Y1.2%+0.0%
5Y1.2%10Y1.7%-0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.1%-0.5%
TTM1.2%1.0%+0.2%
YOY0.6%1.1%-0.5%
5Y1.2%1.0%+0.2%
10Y1.7%1.1%+0.6%
4.3.1.3. Return on Equity

Shows how efficient Han'S Laser Tech A is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Han'S Laser Tech A to the Specialty Industrial Machinery industry mean.
  • 1.3% Return on Equity means Han'S Laser Tech A generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Han'S Laser Tech A:

  • The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM2.6%-1.3%
TTM2.6%YOY1.3%+1.2%
TTM2.6%5Y2.6%0.0%
5Y2.6%10Y3.5%-1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.4%-1.1%
TTM2.6%2.1%+0.5%
YOY1.3%2.2%-0.9%
5Y2.6%1.9%+0.7%
10Y3.5%2.2%+1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Han'S Laser Tech A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Han'S Laser Tech A is operating .

  • Measures how much profit Han'S Laser Tech A 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 Han'S Laser Tech A 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 Han'S Laser Tech A:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY4.2%-4.2%
TTM-5Y6.9%-6.9%
5Y6.9%10Y5.2%+1.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY4.2%6.1%-1.9%
5Y6.9%5.7%+1.2%
10Y5.2%5.3%-0.1%
4.3.2.2. Operating Ratio

Measures how efficient Han'S Laser Tech A is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.57 means that the operating costs are ¥1.57 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Han'S Laser Tech A:

  • The MRQ is 1.571. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.600. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.571TTM1.600-0.029
TTM1.600YOY1.586+0.014
TTM1.6005Y1.532+0.068
5Y1.53210Y1.203+0.329
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5711.449+0.122
TTM1.6001.375+0.225
YOY1.5861.342+0.244
5Y1.5321.358+0.174
10Y1.2031.197+0.006
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Han'S Laser Tech A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Han'S Laser Tech A 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 1.82 means the company has ¥1.82 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Han'S Laser Tech A:

  • The MRQ is 1.816. The company is able to pay all its short-term debts. +1
  • The TTM is 1.759. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.816TTM1.759+0.057
TTM1.759YOY1.779-0.020
TTM1.7595Y1.785-0.026
5Y1.78510Y1.733+0.052
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8161.695+0.121
TTM1.7591.701+0.058
YOY1.7791.686+0.093
5Y1.7851.721+0.064
10Y1.7331.654+0.079
4.4.3.2. Quick Ratio

Measures if Han'S Laser Tech A is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Han'S Laser Tech A to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.66 means the company can pay off ¥0.66 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Han'S Laser Tech A:

  • The MRQ is 0.656. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.053. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.656TTM1.053-0.397
TTM1.053YOY1.324-0.271
TTM1.0535Y1.241-0.188
5Y1.24110Y1.134+0.107
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6560.737-0.081
TTM1.0530.816+0.237
YOY1.3240.886+0.438
5Y1.2410.959+0.282
10Y1.1340.970+0.164
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Han'S Laser Tech A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Han'S Laser Tech A assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Han'S Laser Tech A to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.48 means that Han'S Laser Tech A assets are financed with 48.4% credit (debt) and the remaining percentage (100% - 48.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Han'S Laser Tech A:

  • The MRQ is 0.484. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.493. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.484TTM0.493-0.009
TTM0.493YOY0.503-0.010
TTM0.4935Y0.513-0.020
5Y0.51310Y0.488+0.025
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4840.490-0.006
TTM0.4930.491+0.002
YOY0.5030.506-0.003
5Y0.5130.502+0.011
10Y0.4880.495-0.007
4.5.4.2. Debt to Equity Ratio

Measures if Han'S Laser Tech A is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Han'S Laser Tech A to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 101.8% means that company has ¥1.02 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Han'S Laser Tech A:

  • The MRQ is 1.018. The company is able to pay all its debts with equity. +1
  • The TTM is 1.063. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.018TTM1.063-0.045
TTM1.063YOY1.105-0.042
TTM1.0635Y1.126-0.063
5Y1.12610Y1.024+0.102
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0180.960+0.058
TTM1.0630.959+0.104
YOY1.1051.038+0.067
5Y1.1261.075+0.051
10Y1.0241.049-0.025
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 Han'S Laser Tech A generates.

  • Above 15 is considered overpriced but always compare Han'S Laser Tech A to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 30.77 means the investor is paying ¥30.77 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Han'S Laser Tech A:

  • The EOD is 34.545. Based on the earnings, the company is overpriced. -1
  • The MRQ is 30.766. Based on the earnings, the company is overpriced. -1
  • The TTM is 22.131. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD34.545MRQ30.766+3.779
MRQ30.766TTM22.131+8.635
TTM22.131YOY29.084-6.953
TTM22.1315Y23.512-1.381
5Y23.51210Y33.184-9.672
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD34.54519.227+15.318
MRQ30.76617.584+13.182
TTM22.13119.321+2.810
YOY29.08418.345+10.739
5Y23.51221.857+1.655
10Y33.18427.709+5.475
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 Han'S Laser Tech A:

  • The EOD is -59.863. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -53.315. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -17.414. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-59.863MRQ-53.315-6.548
MRQ-53.315TTM-17.414-35.901
TTM-17.414YOY2.940-20.354
TTM-17.4145Y41.279-58.693
5Y41.27910Y19.403+21.876
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-59.8636.724-66.587
MRQ-53.3156.304-59.619
TTM-17.4142.685-20.099
YOY2.9401.711+1.229
5Y41.2791.522+39.757
10Y19.4031.275+18.128
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 Han'S Laser Tech A 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 1.44 means the investor is paying ¥1.44 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Han'S Laser Tech A:

  • The EOD is 1.613. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.436. Based on the equity, the company is underpriced. +1
  • The TTM is 1.296. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.613MRQ1.436+0.176
MRQ1.436TTM1.296+0.140
TTM1.296YOY1.662-0.366
TTM1.2965Y2.742-1.446
5Y2.74210Y3.951-1.209
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.6132.291-0.678
MRQ1.4362.019-0.583
TTM1.2962.126-0.830
YOY1.6622.198-0.536
5Y2.7422.472+0.270
10Y3.9512.900+1.051
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 Assets33,409,376
Total Liabilities16,170,744
Total Stockholder Equity15,888,327
 As reported
Total Liabilities 16,170,744
Total Stockholder Equity+ 15,888,327
Total Assets = 33,409,376

Assets

Total Assets33,409,376
Total Current Assets22,647,259
Long-term Assets10,762,117
Total Current Assets
Cash And Cash Equivalents 7,299,097
Net Receivables 8,176,112
Inventory 4,982,913
Other Current Assets 351,723
Total Current Assets  (as reported)22,647,259
Total Current Assets  (calculated)20,809,845
+/- 1,837,415
Long-term Assets
Property Plant Equipment 5,792,260
Goodwill 324,016
Intangible Assets 1,650,971
Long-term Assets Other 475,928
Long-term Assets  (as reported)10,762,117
Long-term Assets  (calculated)8,243,175
+/- 2,518,942

Liabilities & Shareholders' Equity

Total Current Liabilities12,468,889
Long-term Liabilities3,701,856
Total Stockholder Equity15,888,327
Total Current Liabilities
Short Long Term Debt 1,693,607
Accounts payable 7,394,415
Other Current Liabilities 481,530
Total Current Liabilities  (as reported)12,468,889
Total Current Liabilities  (calculated)9,569,552
+/- 2,899,337
Long-term Liabilities
Long term Debt 3,006,205
Capital Lease Obligations Min Short Term Debt145,474
Long-term Liabilities Other 380,844
Long-term Liabilities  (as reported)3,701,856
Long-term Liabilities  (calculated)3,532,523
+/- 169,333
Total Stockholder Equity
Retained Earnings 11,587,376
Total Stockholder Equity (as reported)15,888,327
Total Stockholder Equity (calculated)11,587,376
+/- 4,300,951
Other
Capital Stock1,052,193
Common Stock Shares Outstanding 1,052,193
Net Invested Capital 20,588,138
Net Working Capital 10,178,371
Property Plant and Equipment Gross 5,792,260



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312002-12-312001-12-31
> Total Assets 
98,814
202,802
232,225
556,959
560,042
586,174
583,493
649,673
714,106
740,172
809,163
897,293
966,117
1,175,266
1,258,087
1,853,093
2,029,816
2,328,917
2,444,767
2,730,950
3,505,803
3,475,305
3,401,938
3,407,482
3,504,864
4,427,905
5,092,564
5,803,212
5,664,196
5,441,240
5,700,558
6,069,506
5,904,908
6,067,229
6,377,596
6,869,220
6,802,295
6,533,429
6,471,535
6,735,270
6,821,825
6,637,725
6,642,527
7,444,886
8,020,100
7,196,137
7,086,880
7,318,793
7,665,671
7,582,419
8,008,545
9,368,033
9,556,201
10,369,477
11,107,514
13,350,907
15,610,202
14,102,971
16,244,480
17,392,246
18,317,528
18,945,017
18,911,739
18,176,088
17,860,496
17,893,375
18,858,157
19,962,527
20,139,162
21,345,356
22,936,051
25,099,144
26,699,092
27,180,560
30,369,034
31,220,750
32,180,563
31,912,028
32,101,611
35,263,924
35,920,047
34,200,364
32,840,535
33,758,964
33,409,376
33,409,37633,758,96432,840,53534,200,36435,920,04735,263,92432,101,61131,912,02832,180,56331,220,75030,369,03427,180,56026,699,09225,099,14422,936,05121,345,35620,139,16219,962,52718,858,15717,893,37517,860,49618,176,08818,911,73918,945,01718,317,52817,392,24616,244,48014,102,97115,610,20213,350,90711,107,51410,369,4779,556,2019,368,0338,008,5457,582,4197,665,6717,318,7937,086,8807,196,1378,020,1007,444,8866,642,5276,637,7256,821,8256,735,2706,471,5356,533,4296,802,2956,869,2206,377,5966,067,2295,904,9086,069,5065,700,5585,441,2405,664,1965,803,2125,092,5644,427,9053,504,8643,407,4823,401,9383,475,3053,505,8032,730,9502,444,7672,328,9172,029,8161,853,0931,258,0871,175,266966,117897,293809,163740,172714,106649,673583,493586,174560,042556,959232,225202,80298,814
   > Total Current Assets 
0
0
207,428
495,872
482,828
476,275
460,936
525,038
583,954
593,310
642,974
721,064
771,322
901,995
971,504
1,434,818
1,568,413
1,713,236
1,681,526
1,891,444
2,530,458
2,278,161
2,137,863
2,038,657
1,957,623
2,461,018
2,935,532
3,476,666
3,221,372
2,954,005
3,063,765
3,387,738
3,370,360
3,506,546
3,666,240
4,262,078
4,336,899
3,869,658
3,818,992
4,091,917
4,154,185
4,106,683
4,056,842
4,843,374
5,523,246
4,656,131
4,481,487
4,614,510
4,881,541
4,595,602
4,998,250
5,812,281
5,643,388
5,566,957
6,167,808
8,499,425
10,479,771
8,893,524
10,982,147
11,998,747
12,407,075
12,748,927
12,607,783
11,567,668
11,355,365
11,097,961
11,853,545
12,741,069
14,080,656
14,808,899
16,117,479
17,646,666
18,651,742
18,914,083
21,959,979
22,742,750
23,418,056
23,649,528
23,521,067
23,832,193
24,323,868
24,663,071
23,143,715
23,758,527
22,647,259
22,647,25923,758,52723,143,71524,663,07124,323,86823,832,19323,521,06723,649,52823,418,05622,742,75021,959,97918,914,08318,651,74217,646,66616,117,47914,808,89914,080,65612,741,06911,853,54511,097,96111,355,36511,567,66812,607,78312,748,92712,407,07511,998,74710,982,1478,893,52410,479,7718,499,4256,167,8085,566,9575,643,3885,812,2814,998,2504,595,6024,881,5414,614,5104,481,4874,656,1315,523,2464,843,3744,056,8424,106,6834,154,1854,091,9173,818,9923,869,6584,336,8994,262,0783,666,2403,506,5463,370,3603,387,7383,063,7652,954,0053,221,3723,476,6662,935,5322,461,0181,957,6232,038,6572,137,8632,278,1612,530,4581,891,4441,681,5261,713,2361,568,4131,434,818971,504901,995771,322721,064642,974593,310583,954525,038460,936476,275482,828495,872207,42800
       Cash And Cash Equivalents 
0
0
23,543
263,887
189,269
187,986
128,145
114,233
118,800
125,103
129,669
115,621
67,956
157,806
115,138
369,572
270,712
429,404
263,823
255,994
637,328
676,720
557,645
529,189
377,709
832,232
883,110
1,253,256
835,989
655,044
478,508
457,783
413,728
807,139
842,332
1,105,835
845,265
481,001
498,295
392,848
452,845
796,755
512,451
595,188
702,722
1,018,419
407,254
408,462
508,781
696,304
777,676
783,947
706,525
846,275
719,282
748,449
1,556,402
2,325,391
2,495,743
2,493,099
2,313,004
4,511,538
3,670,164
2,901,203
2,945,872
3,427,139
3,834,522
3,643,538
3,364,994
4,906,738
4,885,317
4,670,260
5,055,748
5,994,947
8,613,437
8,308,562
8,255,896
9,615,838
9,432,726
9,161,332
9,225,174
7,150,213
8,974,384
8,655,357
7,299,097
7,299,0978,655,3578,974,3847,150,2139,225,1749,161,3329,432,7269,615,8388,255,8968,308,5628,613,4375,994,9475,055,7484,670,2604,885,3174,906,7383,364,9943,643,5383,834,5223,427,1392,945,8722,901,2033,670,1644,511,5382,313,0042,493,0992,495,7432,325,3911,556,402748,449719,282846,275706,525783,947777,676696,304508,781408,462407,2541,018,419702,722595,188512,451796,755452,845392,848498,295481,001845,2651,105,835842,332807,139413,728457,783478,508655,044835,9891,253,256883,110832,232377,709529,189557,645676,720637,328255,994263,823429,404270,712369,572115,138157,80667,956115,621129,669125,103118,800114,233128,145187,986189,269263,88723,54300
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,876
9,228
0
0
0
0
0
0
0
0
0
0
-604,212
-601,434
-607,694
-596,737
-590,397
-614,109
-674,918
-684,193
-693,149
-692,867
-704,108
-705,657
-705,105
-709,760
-698,525
-687,909
-712,739
-707,601
-814,810
0
0
1,409,292
1,334,408
-596,419
3,218,612
-602,209
-3,347,650
-3,386,043
3,606,254
0
0
0
0003,606,254-3,386,043-3,347,650-602,2093,218,612-596,4191,334,4081,409,29200-814,810-707,601-712,739-687,909-698,525-709,760-705,105-705,657-704,108-692,867-693,149-684,193-674,918-614,109-590,397-596,737-607,694-601,434-604,21200000000009,2288,87600000000000000000000000000000000000000000
       Net Receivables 
46,270
70,517
109,856
147,404
200,388
150,402
175,203
225,360
284,045
272,780
268,405
316,361
367,186
415,912
470,394
613,266
786,243
695,620
751,321
881,314
1,263,077
779,154
821,874
785,563
836,698
859,244
1,292,147
1,238,338
1,399,486
1,266,929
1,356,664
1,500,668
1,483,650
1,430,888
1,462,853
1,607,724
2,090,721
1,993,945
1,792,758
2,097,744
2,081,808
1,744,428
1,660,595
2,166,318
2,921,569
2,035,266
2,068,530
2,380,332
2,483,764
2,151,783
2,237,808
2,856,198
2,815,409
2,832,077
2,813,629
5,041,807
5,839,229
4,155,058
3,758,842
4,885,367
5,902,994
5,132,733
5,353,686
5,337,695
5,313,566
4,992,534
4,967,688
5,348,286
6,960,689
6,155,901
6,678,475
7,594,027
7,871,409
7,793,952
8,010,311
8,509,284
9,358,244
9,315,166
8,614,035
8,953,246
9,553,006
9,369,500
8,872,438
7,660,510
8,176,112
8,176,1127,660,5108,872,4389,369,5009,553,0068,953,2468,614,0359,315,1669,358,2448,509,2848,010,3117,793,9527,871,4097,594,0276,678,4756,155,9016,960,6895,348,2864,967,6884,992,5345,313,5665,337,6955,353,6865,132,7335,902,9944,885,3673,758,8424,155,0585,839,2295,041,8072,813,6292,832,0772,815,4092,856,1982,237,8082,151,7832,483,7642,380,3322,068,5302,035,2662,921,5692,166,3181,660,5951,744,4282,081,8082,097,7441,792,7581,993,9452,090,7211,607,7241,462,8531,430,8881,483,6501,500,6681,356,6641,266,9291,399,4861,238,3381,292,147859,244836,698785,563821,874779,1541,263,077881,314751,321695,620786,243613,266470,394415,912367,186316,361268,405272,780284,045225,360175,203150,402200,388147,404109,85670,51746,270
       Other Current Assets 
3,458
7,835
-4,140
-6,261
-22,447
-5,752
-8,925
-9,644
621
-16,432
1,606
706
559
-28,574
-40,783
-53,656
-80,094
-51,935
-65,677
-70,722
-237,348
-36,602
-80,044
-78,324
-40,664
-49,179
-173,938
-51,159
-96,148
-49,681
-48,121
-44,669
-46,889
-91,658
-59,324
-46,888
-92,860
-43,955
-68,099
-68,746
-63,633
-62,506
160,000
160,000
160,000
160,000
215,000
-101,655
27,200
50,971
44,878
46,654
30,364
43,556
68,039
40,161
56,238
122,652
1,868,190
1,514,410
1,217,136
202,018
426,044
360,619
196,829
146,019
73,375
93,526
79,716
64,549
102,878
105,842
128,814
110,010
118,564
175,626
248,232
141,804
237,041
260,304
272,611
143,714
448,496
385,768
351,723
351,723385,768448,496143,714272,611260,304237,041141,804248,232175,626118,564110,010128,814105,842102,87864,54979,71693,52673,375146,019196,829360,619426,044202,0181,217,1361,514,4101,868,190122,65256,23840,16168,03943,55630,36446,65444,87850,97127,200-101,655215,000160,000160,000160,000160,000-62,506-63,633-68,746-68,099-43,955-92,860-46,888-59,324-91,658-46,889-44,669-48,121-49,681-96,148-51,159-173,938-49,179-40,664-78,324-80,044-36,602-237,348-70,722-65,677-51,935-80,094-53,656-40,783-28,5745597061,606-16,432621-9,644-8,925-5,752-22,447-6,261-4,1407,8353,458
   > Long-term Assets 
0
0
24,797
61,087
77,214
109,898
122,557
124,635
130,153
146,862
166,188
176,229
194,796
273,271
286,583
418,275
461,404
615,681
763,241
839,505
975,344
1,197,144
1,264,075
1,368,825
1,547,241
1,966,887
2,157,032
2,326,546
2,442,824
2,487,235
2,636,793
2,681,768
2,534,548
2,560,683
2,711,357
2,607,142
2,465,395
2,663,771
2,652,543
2,643,353
2,667,640
2,531,042
2,585,685
2,601,512
2,496,854
2,540,006
2,605,393
2,704,283
2,784,130
2,986,816
3,010,295
3,555,752
3,912,813
4,802,520
4,939,706
4,851,481
5,130,431
5,209,447
5,262,333
5,393,499
5,910,453
6,196,090
6,303,956
6,608,419
6,505,131
6,795,415
7,004,612
7,221,457
6,058,505
6,536,457
6,818,573
7,452,478
8,047,350
8,266,476
8,409,055
8,478,001
8,762,507
8,262,500
8,580,544
11,431,731
11,596,180
9,537,293
9,696,820
10,000,437
10,762,117
10,762,11710,000,4379,696,8209,537,29311,596,18011,431,7318,580,5448,262,5008,762,5078,478,0018,409,0558,266,4768,047,3507,452,4786,818,5736,536,4576,058,5057,221,4577,004,6126,795,4156,505,1316,608,4196,303,9566,196,0905,910,4535,393,4995,262,3335,209,4475,130,4314,851,4814,939,7064,802,5203,912,8133,555,7523,010,2952,986,8162,784,1302,704,2832,605,3932,540,0062,496,8542,601,5122,585,6852,531,0422,667,6402,643,3532,652,5432,663,7712,465,3952,607,1422,711,3572,560,6832,534,5482,681,7682,636,7932,487,2352,442,8242,326,5462,157,0321,966,8871,547,2411,368,8251,264,0751,197,144975,344839,505763,241615,681461,404418,275286,583273,271194,796176,229166,188146,862130,153124,635122,557109,89877,21461,08724,79700
       Property Plant Equipment 
2,733
8,087
21,619
45,470
61,272
83,243
83,530
83,995
111,115
127,623
145,205
155,249
169,894
229,442
181,755
211,267
228,677
319,921
372,106
450,926
492,162
550,722
572,633
677,649
836,356
1,048,903
1,156,371
1,236,020
1,332,182
1,323,878
1,214,298
1,190,956
1,188,663
1,248,914
1,235,230
1,207,697
1,217,821
1,277,708
1,275,352
1,299,598
1,323,087
1,354,653
1,343,804
1,362,865
1,385,899
1,438,739
1,461,165
1,523,110
1,569,668
1,608,652
1,623,795
1,677,289
1,944,716
1,831,362
1,829,464
1,708,479
1,811,433
1,937,906
2,055,184
2,120,807
2,407,218
2,653,004
2,757,492
3,065,114
3,307,772
3,628,159
3,851,783
4,040,918
2,828,813
3,188,257
3,386,523
3,770,219
3,776,273
3,869,786
3,858,717
3,932,160
3,966,137
4,090,037
4,153,474
4,280,688
4,470,130
5,122,160
5,271,326
5,605,757
5,792,260
5,792,2605,605,7575,271,3265,122,1604,470,1304,280,6884,153,4744,090,0373,966,1373,932,1603,858,7173,869,7863,776,2733,770,2193,386,5233,188,2572,828,8134,040,9183,851,7833,628,1593,307,7723,065,1142,757,4922,653,0042,407,2182,120,8072,055,1841,937,9061,811,4331,708,4791,829,4641,831,3621,944,7161,677,2891,623,7951,608,6521,569,6681,523,1101,461,1651,438,7391,385,8991,362,8651,343,8041,354,6531,323,0871,299,5981,275,3521,277,7081,217,8211,207,6971,235,2301,248,9141,188,6631,190,9561,214,2981,323,8781,332,1821,236,0201,156,3711,048,903836,356677,649572,633550,722492,162450,926372,106319,921228,677211,267181,755229,442169,894155,249145,205127,623111,11583,99583,53083,24361,27245,47021,6198,0872,733
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,603
1,643
5,863
13,032
28,649
39,455
42,246
43,504
43,504
44,273
54,627
59,876
77,844
78,498
75,740
74,084
74,084
74,084
75,717
76,493
76,493
76,493
69,427
78,474
78,338
78,598
76,420
90,375
88,116
90,638
90,637
69,928
69,955
69,922
70,206
70,358
99,458
190,000
222,464
347,131
371,983
360,791
358,176
334,635
325,570
329,107
337,220
330,573
329,732
336,336
329,242
252,494
243,035
248,191
245,522
241,247
243,676
243,799
240,404
238,206
240,396
243,693
163,763
207,638
211,052
368,301
365,130
316,264
326,951
325,123
324,016
324,016325,123326,951316,264365,130368,301211,052207,638163,763243,693240,396238,206240,404243,799243,676241,247245,522248,191243,035252,494329,242336,336329,732330,573337,220329,107325,570334,635358,176360,791371,983347,131222,464190,00099,45870,35870,20669,92269,95569,92890,63790,63888,11690,37576,42078,59878,33878,47469,42776,49376,49376,49375,71774,08474,08474,08475,74078,49877,84459,87654,62744,27343,50443,50442,24639,45528,64913,0325,8631,6431,60300000000000000
       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
1,167,443
1,106,445
956,511
950,137
902,166
523,336
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000523,336902,166950,137956,5111,106,4451,167,44300000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
271
1,188
1,544
14,807
15,210
23,296
23,104
22,775
17,218
15,016
14,452
13,869
17,866
41,685
46,399
67,000
83,851
92,401
206,163
199,465
201,382
382,358
385,856
419,731
226,248
233,679
231,210
226,091
198,362
191,983
205,262
195,036
193,244
189,286
183,497
155,747
203,549
204,072
201,020
208,575
204,150
203,541
200,448
199,320
201,134
200,098
199,991
201,441
216,139
214,478
214,831
225,491
229,761
847,596
848,019
810,114
795,717
775,042
764,869
756,933
768,210
1,174,513
1,165,213
1,160,156
1,175,414
1,195,048
1,197,354
1,195,587
1,187,947
1,215,347
1,213,669
1,208,869
1,212,046
1,201,927
1,274,328
1,358,713
1,366,603
1,361,596
1,657,859
1,679,110
1,663,622
1,697,854
1,684,474
1,671,365
1,650,971
1,650,9711,671,3651,684,4741,697,8541,663,6221,679,1101,657,8591,361,5961,366,6031,358,7131,274,3281,201,9271,212,0461,208,8691,213,6691,215,3471,187,9471,195,5871,197,3541,195,0481,175,4141,160,1561,165,2131,174,513768,210756,933764,869775,042795,717810,114848,019847,596229,761225,491214,831214,478216,139201,441199,991200,098201,134199,320200,448203,541204,150208,575201,020204,072203,549155,747183,497189,286193,244195,036205,262191,983198,362226,091231,210233,679226,248419,731385,856382,358201,382199,465206,16392,40183,85167,00046,39941,68517,86613,86914,45215,01617,21822,77523,10423,29615,21014,8071,5441,188271
       Long-term Assets Other 
0
0
1,633
810
732
3,359
15,923
17,865
1,819
4,223
6,532
7,110
7,036
2,145
52,085
132,950
137,521
185,098
151,193
142,733
232,439
208,144
249,752
207,629
410,926
591,173
660,086
754,731
802,314
856,568
1,102,290
1,179,779
1,032,125
992,716
1,160,841
1,107,048
902,004
1,014,449
1,008,137
962,953
970,244
374,324
387,814
833,419
692,419
693,540
727,222
750,138
761,862
902,764
885,934
1,268,100
1,311,671
22,916
29,044
37,217
46,095
104,701
66,484
66,553
282,542
89,922
86,809
103,081
78,600
84,397
91,762
105,281
98,374
79,233
102,626
103,363
2,372,724
2,482,742
2,540,417
2,368,567
409,243
394,132
379,723
97,437
74,904
297,656
314,794
66,484
475,928
475,92866,484314,794297,65674,90497,437379,723394,132409,2432,368,5672,540,4172,482,7422,372,724103,363102,62679,23398,374105,28191,76284,39778,600103,08186,80989,922282,54266,55366,484104,70146,09537,21729,04422,9161,311,6711,268,100885,934902,764761,862750,138727,222693,540692,419833,419387,814374,324970,244962,9531,008,1371,014,449902,0041,107,0481,160,841992,7161,032,1251,179,7791,102,290856,568802,314754,731660,086591,173410,926207,629249,752208,144232,439142,733151,193185,098137,521132,95052,0852,1457,0367,1106,5324,2231,81917,86515,9233,3597328101,63300
> Total Liabilities 
36,330
106,639
102,043
163,962
162,400
171,905
163,799
232,153
254,107
271,357
327,707
436,018
472,423
606,548
660,328
883,979
973,816
1,228,926
1,273,361
1,496,301
1,236,032
1,178,930
1,149,423
1,147,918
1,269,641
2,178,904
2,772,575
3,457,143
3,024,327
2,704,453
2,753,690
3,122,791
2,993,626
2,866,487
2,996,213
3,758,291
3,248,263
2,833,170
2,697,067
3,061,903
3,012,492
2,749,393
2,650,280
3,518,319
3,786,617
2,876,174
2,660,146
2,880,584
2,935,354
2,670,488
2,986,373
4,195,576
4,151,681
4,821,229
5,300,746
6,995,454
8,456,097
6,819,250
8,139,231
8,918,746
9,316,817
10,348,845
10,116,841
9,410,990
8,860,631
8,815,244
9,687,953
10,214,980
10,173,185
11,246,283
12,413,600
14,081,885
15,071,041
15,124,111
14,845,086
15,873,457
16,344,935
16,496,077
16,235,567
17,389,414
17,818,635
17,707,253
15,647,312
16,675,341
16,170,744
16,170,74416,675,34115,647,31217,707,25317,818,63517,389,41416,235,56716,496,07716,344,93515,873,45714,845,08615,124,11115,071,04114,081,88512,413,60011,246,28310,173,18510,214,9809,687,9538,815,2448,860,6319,410,99010,116,84110,348,8459,316,8178,918,7468,139,2316,819,2508,456,0976,995,4545,300,7464,821,2294,151,6814,195,5762,986,3732,670,4882,935,3542,880,5842,660,1462,876,1743,786,6173,518,3192,650,2802,749,3933,012,4923,061,9032,697,0672,833,1703,248,2633,758,2912,996,2132,866,4872,993,6263,122,7912,753,6902,704,4533,024,3273,457,1432,772,5752,178,9041,269,6411,147,9181,149,4231,178,9301,236,0321,496,3011,273,3611,228,926973,816883,979660,328606,548472,423436,018327,707271,357254,107232,153163,799171,905162,400163,962102,043106,63936,330
   > Total Current Liabilities 
35,330
103,639
98,043
156,962
155,400
164,905
155,799
224,153
246,107
263,327
293,611
402,922
436,317
568,058
621,518
872,791
873,134
1,217,974
1,249,900
1,477,716
1,217,458
1,156,396
1,123,978
1,115,791
1,238,695
2,114,055
2,659,955
3,303,690
2,867,054
2,655,788
2,697,767
3,061,761
2,925,081
2,770,399
2,886,446
3,653,570
3,097,061
2,624,563
2,494,228
2,684,421
2,630,113
2,457,010
2,349,585
3,362,008
3,626,572
2,660,368
2,440,281
2,506,763
2,546,876
2,255,498
2,274,043
3,458,004
3,503,047
4,400,627
4,791,779
6,322,586
7,809,585
6,162,989
5,775,395
6,755,273
7,102,940
7,957,094
7,726,655
7,004,045
6,442,513
6,346,633
6,861,506
6,932,590
7,231,609
8,104,688
8,770,205
11,064,229
12,058,283
11,902,594
11,326,289
11,615,921
11,764,138
11,591,104
13,273,980
14,415,183
14,724,143
14,970,711
12,698,860
13,566,571
12,468,889
12,468,88913,566,57112,698,86014,970,71114,724,14314,415,18313,273,98011,591,10411,764,13811,615,92111,326,28911,902,59412,058,28311,064,2298,770,2058,104,6887,231,6096,932,5906,861,5066,346,6336,442,5137,004,0457,726,6557,957,0947,102,9406,755,2735,775,3956,162,9897,809,5856,322,5864,791,7794,400,6273,503,0473,458,0042,274,0432,255,4982,546,8762,506,7632,440,2812,660,3683,626,5723,362,0082,349,5852,457,0102,630,1132,684,4212,494,2282,624,5633,097,0613,653,5702,886,4462,770,3992,925,0813,061,7612,697,7672,655,7882,867,0543,303,6902,659,9552,114,0551,238,6951,115,7911,123,9781,156,3961,217,4581,477,7161,249,9001,217,974873,134872,791621,518568,058436,317402,922293,611263,327246,107224,153155,799164,905155,400156,96298,043103,63935,330
       Short-term Debt 
0
0
40,000
80,817
73,971
87,986
74,422
90,845
116,290
134,958
139,853
201,787
226,251
307,237
357,935
475,652
454,505
680,056
721,620
842,760
624,945
563,880
602,500
690,442
745,510
1,459,593
1,608,505
2,082,006
1,784,115
1,517,672
1,488,584
1,751,832
1,773,925
1,775,347
1,853,360
2,021,703
1,673,900
1,237,753
1,224,468
1,201,613
1,199,284
1,026,213
1,039,339
1,616,332
1,726,870
977,491
516,603
498,888
443,947
298,899
404,465
850,343
1,149,587
1,281,870
1,742,836
1,907,581
2,466,514
1,833,285
1,803,188
1,904,650
2,352,546
3,007,783
2,974,524
2,069,932
1,435,154
1,302,773
1,724,124
991,110
538,355
695,849
543,305
1,267,279
1,550,182
1,852,420
2,186,761
1,600,614
1,684,139
1,468,615
3,511,169
3,911,659
4,242,307
6,839,427
4,819,801
0
0
004,819,8016,839,4274,242,3073,911,6593,511,1691,468,6151,684,1391,600,6142,186,7611,852,4201,550,1821,267,279543,305695,849538,355991,1101,724,1241,302,7731,435,1542,069,9322,974,5243,007,7832,352,5461,904,6501,803,1881,833,2852,466,5141,907,5811,742,8361,281,8701,149,587850,343404,465298,899443,947498,888516,603977,4911,726,8701,616,3321,039,3391,026,2131,199,2841,201,6131,224,4681,237,7531,673,9002,021,7031,853,3601,775,3471,773,9251,751,8321,488,5841,517,6721,784,1152,082,0061,608,5051,459,593745,510690,442602,500563,880624,945842,760721,620680,056454,505475,652357,935307,237226,251201,787139,853134,958116,29090,84574,42287,98673,97180,81740,00000
       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
290,910
240,947
300,937
2,723,608
2,069,000
1,434,189
1,222,926
1,643,554
990,101
537,368
694,872
542,338
615,747
845,227
893,756
1,225,985
1,282,219
1,373,242
1,341,398
1,165,960
717,143
1,022,619
980,222
2,103,079
2,405,476
1,693,607
1,693,6072,405,4762,103,079980,2221,022,619717,1431,165,9601,341,3981,373,2421,282,2191,225,985893,756845,227615,747542,338694,872537,368990,1011,643,5541,222,9261,434,1892,069,0002,723,608300,937240,947290,91000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
11,937
26,684
35,466
44,525
53,233
38,572
48,076
77,775
66,732
73,614
93,504
117,659
133,694
144,097
153,528
259,982
281,801
365,818
332,534
411,357
356,553
318,184
288,588
273,427
307,179
406,454
495,681
572,270
509,044
536,222
569,800
664,780
572,683
483,531
511,275
664,725
666,059
602,074
583,934
808,939
702,208
696,234
690,164
1,024,449
920,831
750,622
998,361
1,209,049
1,156,816
887,193
967,664
1,366,548
1,067,884
1,294,121
1,514,856
2,467,133
2,992,124
2,270,200
2,096,068
2,684,686
2,581,727
2,626,702
2,710,298
3,094,620
3,074,026
3,289,380
3,204,177
3,907,933
4,358,724
4,791,293
5,347,742
6,421,802
6,752,568
6,587,366
6,177,142
6,833,670
6,601,242
6,347,411
6,289,231
6,756,373
6,989,985
5,042,758
5,088,261
7,472,424
7,394,415
7,394,4157,472,4245,088,2615,042,7586,989,9856,756,3736,289,2316,347,4116,601,2426,833,6706,177,1426,587,3666,752,5686,421,8025,347,7424,791,2934,358,7243,907,9333,204,1773,289,3803,074,0263,094,6202,710,2982,626,7022,581,7272,684,6862,096,0682,270,2002,992,1242,467,1331,514,8561,294,1211,067,8841,366,548967,664887,1931,156,8161,209,049998,361750,622920,8311,024,449690,164696,234702,208808,939583,934602,074666,059664,725511,275483,531572,683664,780569,800536,222509,044572,270495,681406,454307,179273,427288,588318,184356,553411,357332,534365,818281,801259,982153,528144,097133,694117,65993,50473,61466,73277,77548,07638,57253,23344,52535,46626,68411,937
       Other Current Liabilities 
11,393
12,675
3,275
11,002
9,089
7,044
9,291
13,499
24,729
21,181
30,381
39,697
37,106
34,989
58,811
70,748
64,069
56,632
71,987
44,597
50,312
47,174
47,657
64,538
76,454
75,659
122,983
159,537
202,822
187,270
294,691
320,043
280,997
107,893
126,451
151,791
172,277
123,381
167,163
172,844
195,167
156,014
189,821
198,995
204,955
207,210
294,885
200,785
225,236
218,576
245,243
348,366
341,324
293,509
399,111
531,168
673,031
544,933
731,324
798,443
681,166
742,769
722,630
635,131
704,071
565,673
12,594
11,234
15,167
236,312
280,066
391,032
3,755,533
3,462,809
2,962,386
3,181,637
2,127,926
2,771,934
2,127,401
931,343
466,578
2,032,686
1,628,214
406,824
481,530
481,530406,8241,628,2142,032,686466,578931,3432,127,4012,771,9342,127,9263,181,6372,962,3863,462,8093,755,533391,032280,066236,31215,16711,23412,594565,673704,071635,131722,630742,769681,166798,443731,324544,933673,031531,168399,111293,509341,324348,366245,243218,576225,236200,785294,885207,210204,955198,995189,821156,014195,167172,844167,163123,381172,277151,791126,451107,893280,997320,043294,691187,270202,822159,537122,98375,65976,45464,53847,65747,17450,31244,59771,98756,63264,06970,74858,81134,98937,10639,69730,38121,18124,72913,4999,2917,0449,08911,0023,27512,67511,393
   > Long-term Liabilities 
0
0
4,000
7,000
7,000
7,000
8,000
8,000
8,000
8,030
34,096
33,096
36,106
38,490
38,810
11,188
100,682
10,951
23,460
18,585
18,574
22,534
25,445
32,127
30,947
64,850
112,620
153,453
157,272
48,665
55,923
61,030
68,545
96,088
109,767
104,721
151,202
208,607
202,839
377,482
382,379
292,383
300,694
156,311
160,044
215,805
219,866
373,821
388,478
414,989
712,330
737,572
648,634
420,602
508,968
672,868
646,512
656,261
2,363,836
2,163,473
2,213,877
2,391,751
2,390,185
2,406,945
2,418,118
2,468,611
2,826,446
3,282,389
2,941,575
3,141,595
3,643,395
3,017,656
3,012,758
3,221,517
3,518,798
4,257,536
4,580,797
4,904,973
2,961,587
2,974,231
3,094,491
2,736,542
2,948,452
3,108,770
3,701,856
3,701,8563,108,7702,948,4522,736,5423,094,4912,974,2312,961,5874,904,9734,580,7974,257,5363,518,7983,221,5173,012,7583,017,6563,643,3953,141,5952,941,5753,282,3892,826,4462,468,6112,418,1182,406,9452,390,1852,391,7512,213,8772,163,4732,363,836656,261646,512672,868508,968420,602648,634737,572712,330414,989388,478373,821219,866215,805160,044156,311300,694292,383382,379377,482202,839208,607151,202104,721109,76796,08868,54561,03055,92348,665157,272153,453112,62064,85030,94732,12725,44522,53418,57418,58523,46010,951100,68211,18838,81038,49036,10633,09634,0968,0308,0008,0008,0007,0007,0007,0004,00000
       Capital Lease Obligations Min Short Term Debt
0
0
-40,000
-80,817
-73,971
-87,986
-74,422
-90,845
-116,290
-134,958
-139,853
-201,787
-226,251
-307,237
-357,935
-475,652
-454,505
-680,056
-721,620
-842,760
-624,945
-563,880
-602,500
-690,442
-745,510
-1,459,593
-1,608,505
-2,082,006
-1,784,115
-1,517,672
-1,488,584
-1,751,832
-1,773,925
-1,775,347
-1,853,360
-2,021,703
-1,673,900
-1,237,753
-1,224,468
-1,201,613
-1,199,284
-1,026,213
-1,039,339
-1,616,332
-1,726,870
-977,491
-516,603
-498,888
-443,947
-298,899
-404,465
-850,343
-1,149,587
-1,281,870
-1,742,836
-1,907,581
-2,466,514
-1,833,285
-1,803,188
-1,904,650
-2,352,546
-3,007,783
-2,974,524
-2,069,932
-1,435,154
-1,302,773
-1,724,124
-991,110
-538,355
-695,849
-367,051
-1,031,653
-1,341,686
-1,630,412
-1,984,532
-1,397,381
-1,519,891
-1,298,864
-3,362,476
-3,726,996
-4,060,718
-6,664,113
-4,649,666
158,784
145,474
145,474158,784-4,649,666-6,664,113-4,060,718-3,726,996-3,362,476-1,298,864-1,519,891-1,397,381-1,984,532-1,630,412-1,341,686-1,031,653-367,051-695,849-538,355-991,110-1,724,124-1,302,773-1,435,154-2,069,932-2,974,524-3,007,783-2,352,546-1,904,650-1,803,188-1,833,285-2,466,514-1,907,581-1,742,836-1,281,870-1,149,587-850,343-404,465-298,899-443,947-498,888-516,603-977,491-1,726,870-1,616,332-1,039,339-1,026,213-1,199,284-1,201,613-1,224,468-1,237,753-1,673,900-2,021,703-1,853,360-1,775,347-1,773,925-1,751,832-1,488,584-1,517,672-1,784,115-2,082,006-1,608,505-1,459,593-745,510-690,442-602,500-563,880-624,945-842,760-721,620-680,056-454,505-475,652-357,935-307,237-226,251-201,787-139,853-134,958-116,290-90,845-74,422-87,986-73,971-80,817-40,00000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,231,431
2,251,830
87,074
76,644
90,159
89,495
105,081
93,070
95,502
108,538
121,589
121,597
411,974
409,147
412,500
387,347
379,096
374,557
381,809
383,081
379,461
379,984
380,844
380,844379,984379,461383,081381,809374,557379,096387,347412,500409,147411,974121,597121,589108,53895,50293,070105,08189,49590,15976,64487,0742,251,8302,231,43100000000000000000000000000000000000000000000000000000000000000
       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
172,322
172,835
176,022
173,180
182,265
187,050
221,098
241,113
243,802
238,672
303,621
294,883
366,265
382,242
287,423
304,213
305,808
300,492
345,962
0
0
236,682
0
0
0
0
0000236,68200345,962300,492305,808304,213287,423382,242366,265294,883303,621238,672243,802241,113221,098187,050182,265173,180176,022172,835172,32200000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
62,483
95,308
124,562
386,471
396,775
409,459
414,989
412,650
437,033
446,283
458,977
443,271
474,971
502,035
526,818
887,424
947,696
979,808
1,008,146
1,051,441
2,023,428
1,953,811
1,908,918
1,913,442
1,974,179
1,990,434
2,029,385
2,044,729
2,299,398
2,399,728
2,599,021
2,596,321
2,547,462
2,806,880
2,980,366
2,807,136
3,241,941
3,380,386
3,465,185
3,352,952
3,495,165
3,578,978
3,685,662
3,681,960
3,989,070
4,124,638
4,232,279
4,243,488
4,535,753
4,740,107
4,835,222
4,918,145
5,174,609
5,306,359
5,547,573
6,101,487
6,894,861
6,981,453
7,854,247
8,219,143
8,747,009
8,327,675
8,527,802
8,497,808
8,727,997
8,830,293
8,927,454
9,522,738
9,734,302
9,746,985
10,175,887
10,573,537
11,165,299
11,619,845
14,299,824
14,118,407
14,588,022
14,103,926
14,392,575
16,486,912
16,680,893
15,000,349
15,818,490
15,678,851
15,888,327
15,888,32715,678,85115,818,49015,000,34916,680,89316,486,91214,392,57514,103,92614,588,02214,118,40714,299,82411,619,84511,165,29910,573,53710,175,8879,746,9859,734,3029,522,7388,927,4548,830,2938,727,9978,497,8088,527,8028,327,6758,747,0098,219,1437,854,2476,981,4536,894,8616,101,4875,547,5735,306,3595,174,6094,918,1454,835,2224,740,1074,535,7534,243,4884,232,2794,124,6383,989,0703,681,9603,685,6623,578,9783,495,1653,352,9523,465,1853,380,3863,241,9412,807,1362,980,3662,806,8802,547,4622,596,3212,599,0212,399,7282,299,3982,044,7292,029,3851,990,4341,974,1791,913,4421,908,9181,953,8112,023,4281,051,4411,008,146979,808947,696887,424526,818502,035474,971443,271458,977446,283437,033412,650414,989409,459396,775386,471124,56295,30862,483
   Common Stock
50,010
50,010
80,016
107,016
107,016
107,016
107,016
160,524
160,524
160,524
160,524
240,786
240,786
240,786
240,786
380,079
380,079
380,079
380,079
608,126
696,264
696,264
696,264
696,264
696,264
696,264
696,264
696,264
696,264
696,264
696,264
1,044,397
1,044,397
1,044,397
1,044,397
1,044,397
1,044,397
1,044,397
1,044,397
1,044,397
1,044,397
1,052,253
1,055,274
1,055,581
1,055,975
1,055,975
1,055,975
1,055,975
1,055,975
1,063,433
1,066,152
1,066,354
1,067,065
1,067,065
1,067,065
1,067,065
1,067,065
1,067,065
1,067,065
1,067,065
1,067,066
1,067,067
1,067,068
1,067,069
1,067,069
1,067,069
1,067,070
1,067,071
1,067,071
1,067,072
1,067,072
1,067,072
1,067,073
1,067,073
1,051,738
1,051,925
1,052,070
1,052,071
1,052,123
1,052,185
1,052,186
1,052,186
1,052,193
0
0
001,052,1931,052,1861,052,1861,052,1851,052,1231,052,0711,052,0701,051,9251,051,7381,067,0731,067,0731,067,0721,067,0721,067,0721,067,0711,067,0711,067,0701,067,0691,067,0691,067,0691,067,0681,067,0671,067,0661,067,0651,067,0651,067,0651,067,0651,067,0651,067,0651,067,0651,067,0651,066,3541,066,1521,063,4331,055,9751,055,9751,055,9751,055,9751,055,9751,055,5811,055,2741,052,2531,044,3971,044,3971,044,3971,044,3971,044,3971,044,3971,044,3971,044,3971,044,3971,044,397696,264696,264696,264696,264696,264696,264696,264696,264696,264696,264696,264608,126380,079380,079380,079380,079240,786240,786240,786240,786160,524160,524160,524160,524107,016107,016107,016107,01680,01650,01050,010
   Retained Earnings 
10,595
30,995
32,230
55,869
66,247
71,677
77,207
74,868
99,276
101,667
110,292
93,586
125,290
141,413
166,195
148,653
209,272
229,236
256,848
299,708
356,052
317,155
281,785
273,646
303,517
250,936
293,689
328,919
538,495
564,877
633,366
577,284
678,609
919,332
974,521
877,109
1,245,234
1,269,936
1,326,612
1,245,757
1,378,076
1,575,646
1,606,163
1,605,602
1,889,543
1,999,068
2,074,870
2,104,455
2,399,395
2,444,137
2,559,276
2,630,502
2,863,874
2,921,788
3,073,201
3,622,485
4,210,529
4,329,554
4,694,048
5,134,738
5,772,832
5,797,173
5,957,838
5,966,317
6,187,028
6,226,373
6,333,610
6,849,739
7,036,292
6,994,950
7,325,343
7,675,250
8,287,398
8,781,429
9,113,821
8,992,175
9,374,258
9,669,045
9,811,485
11,412,575
11,621,308
10,369,262
11,358,243
11,386,198
11,587,376
11,587,37611,386,19811,358,24310,369,26211,621,30811,412,5759,811,4859,669,0459,374,2588,992,1759,113,8218,781,4298,287,3987,675,2507,325,3436,994,9507,036,2926,849,7396,333,6106,226,3736,187,0285,966,3175,957,8385,797,1735,772,8325,134,7384,694,0484,329,5544,210,5293,622,4853,073,2012,921,7882,863,8742,630,5022,559,2762,444,1372,399,3952,104,4552,074,8701,999,0681,889,5431,605,6021,606,1631,575,6461,378,0761,245,7571,326,6121,269,9361,245,234877,109974,521919,332678,609577,284633,366564,877538,495328,919293,689250,936303,517273,646281,785317,155356,052299,708256,848229,236209,272148,653166,195141,413125,29093,586110,292101,66799,27674,86877,20771,67766,24755,86932,23030,99510,595
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
12,315
223,586
223,513
230,766
230,766
177,258
177,233
184,092
188,162
108,900
108,895
119,837
119,837
358,692
358,345
370,493
371,219
143,606
971,112
940,392
930,869
943,531
974,398
1,043,233
1,039,432
1,019,546
1,064,639
1,138,587
1,269,391
974,640
824,457
843,152
961,448
885,631
952,311
1,066,052
1,094,176
1,062,799
1,072,693
951,079
1,024,225
1,020,777
1,043,552
1,069,595
1,101,434
1,083,058
1,080,383
1,232,537
1,209,794
1,221,289
1,243,670
1,317,506
1,407,307
1,411,937
1,617,267
1,584,834
2,093,133
2,017,339
1,907,110
1,463,436
1,502,896
1,464,423
1,473,900
1,536,851
1,526,774
1,605,928
1,630,939
1,684,963
1,783,472
1,831,215
1,810,829
1,771,343
4,134,265
2,560,906
0
2,566,086
0
3,017,995
0
2,671,993
-51,619
0
0
00-51,6192,671,99303,017,99502,566,08602,560,9064,134,2651,771,3431,810,8291,831,2151,783,4721,684,9631,630,9391,605,9281,526,7741,536,8511,473,9001,464,4231,502,8961,463,4361,907,1102,017,3392,093,1331,584,8341,617,2671,411,9371,407,3071,317,5061,243,6701,221,2891,209,7941,232,5371,080,3831,083,0581,101,4341,069,5951,043,5521,020,7771,024,225951,0791,072,6931,062,7991,094,1761,066,052952,311885,631961,448843,152824,457974,6401,269,3911,138,5871,064,6391,019,5461,039,4321,043,233974,398943,531930,869940,392971,112143,606371,219370,493358,345358,692119,837119,837108,895108,900188,162184,092177,233177,258230,766230,766223,513223,58612,31500



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.