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

Shanghai Electric Group Co Ltd H
Buy, Hold or Sell?

Let's analyze Shanghai Electric Group Co Ltd H together

I guess you are interested in Shanghai Electric Group Co Ltd H. 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 Shanghai Electric Group Co Ltd H. 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 Shanghai Electric Group Co Ltd H

I send you an email if I find something interesting about Shanghai Electric Group Co Ltd H.

1. Quick Overview

1.1. Quick analysis of Shanghai Electric Group Co Ltd H (30 sec.)










1.2. What can you expect buying and holding a share of Shanghai Electric Group Co Ltd H? (30 sec.)

How much money do you get?

How much money do you get?
HK$0.02
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
HK$5.36
Expected worth in 1 year
HK$5.90
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
HK$0.69
Return On Investment
21.9%

For what price can you sell your share?

Current Price per Share
HK$3.14
Expected price per share
HK$1.75 - HK$4.37
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shanghai Electric Group Co Ltd H (5 min.)




Live pricePrice per Share (EOD)
HK$3.14
Intrinsic Value Per Share
HK$1.70 - HK$13.86
Total Value Per Share
HK$7.06 - HK$19.21

2.2. Growth of Shanghai Electric Group Co Ltd H (5 min.)




Is Shanghai Electric Group Co Ltd H growing?

Current yearPrevious yearGrowGrow %
How rich?$10.7b$12.2b-$1.5b-14.7%

How much money is Shanghai Electric Group Co Ltd H making?

Current yearPrevious yearGrowGrow %
Making money$7.6m-$30.5m$38.1m499.0%
Net Profit Margin0.3%-0.1%--

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

2.3. Financial Health of Shanghai Electric Group Co Ltd H (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#18 / 730

Most Revenue
#24 / 730

Most Profit
#281 / 730

Most Efficient
#532 / 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 Shanghai Electric Group Co Ltd H?

Welcome investor! Shanghai Electric Group Co Ltd H's management wants to use your money to grow the business. In return you get a share of Shanghai Electric Group Co Ltd H.

First you should know what it really means to hold a share of Shanghai Electric Group Co Ltd H. And how you can make/lose money.

Speculation

The Price per Share of Shanghai Electric Group Co Ltd H is HK$3.14. 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 Shanghai Electric Group Co Ltd H.
  • 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 Shanghai Electric Group Co Ltd H, 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 HK$5.36. Based on the TTM, the Book Value Change Per Share is HK$0.14 per quarter. Based on the YOY, the Book Value Change Per Share is HK$-7.62 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 HK$0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Shanghai Electric Group Co Ltd H.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 HK$% of Price per ShareHK$% of Price per ShareHK$% of Price per ShareHK$% of Price per ShareHK$% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.1%-0.02-0.5%0.00-0.1%
Usd Book Value Change Per Share0.000.1%0.020.6%-0.98-31.2%-0.01-0.2%0.010.2%
Usd Dividend Per Share0.000.1%0.000.1%0.000.1%0.010.2%0.010.2%
Usd Total Gains Per Share0.010.2%0.020.7%-0.98-31.1%0.000.0%0.010.3%
Usd Price Per Share0.22-0.21-0.24-0.26-0.36-
Price to Earnings Ratio40.63-52.51-30.91-52.61-36.62-
Price-to-Total Gains Ratio34.27-2.60-24.39-7.58-7.95-
Price to Book Ratio0.33-0.29-0.32-0.31-0.55-
Price-to-Total Gains Ratio34.27-2.60-24.39-7.58-7.95-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.40349
Number of shares2478
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.02-0.01
Usd Total Gains Per Share0.020.00
Gains per Quarter (2478 shares)54.853.22
Gains per Year (2478 shares)219.4112.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14617420968-553
291348428136-11016
3137522647204-16529
4182696866272-22042
52288691085340-27555
627310431304408-33168
731912171523476-38681
836413911742544-44194
941015651961612-496107
1045517392180680-551120

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 Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%35.05.00.087.5%63.06.00.091.3%
Book Value Change Per Share2.02.00.050.0%4.08.00.033.3%8.012.00.040.0%22.018.00.055.0%43.026.00.062.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%68.00.01.098.6%
Total Gains per Share2.02.00.050.0%5.07.00.041.7%10.010.00.050.0%25.015.00.062.5%48.021.00.069.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shanghai Electric Group Co Ltd H 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--0.0180.137-87%-7.618+42122%-0.043+339%0.042-57%
Book Value Per Share--5.3565.611-5%5.919-10%10.354-48%7.519-29%
Current Ratio--1.0951.133-3%1.202-9%1.217-10%1.252-13%
Debt To Asset Ratio--0.7320.727+1%0.692+6%0.706+4%0.691+6%
Debt To Equity Ratio--3.9633.882+2%3.685+8%3.543+12%3.118+27%
Dividend Per Share--0.0330.036-8%0.020+68%0.053-38%0.042-22%
Enterprise Value---200140809067.000-164610672429.340-18%-144498499224.787-28%-155868704097.223-22%-102057352814.607-49%
Eps--0.0110.002+428%0.015-28%-0.122+1232%-0.033+406%
Ev To Ebitda Ratio--infinfnan%-37.809nan%infnan%infnan%
Ev To Sales Ratio---1.747-1.412-19%-1.201-31%-1.272-27%-0.899-49%
Free Cash Flow Per Share---0.0520.051-201%-0.002-96%0.079-166%0.030-275%
Free Cash Flow To Equity Per Share---0.052-0.098+90%-0.129+149%0.055-194%0.081-164%
Gross Profit Margin--1.000-3.585+459%-1.049+205%-0.797+180%-0.669+167%
Intrinsic Value_10Y_max--13.857--------
Intrinsic Value_10Y_min--1.700--------
Intrinsic Value_1Y_max--0.717--------
Intrinsic Value_1Y_min--0.128--------
Intrinsic Value_3Y_max--2.666--------
Intrinsic Value_3Y_min--0.424--------
Intrinsic Value_5Y_max--5.232--------
Intrinsic Value_5Y_min--0.759--------
Market Cap9182867200.000-197%27264665911.00023882634252.010+14%29873995450.163-9%27527353282.257-1%38461273752.448-29%
Net Profit Margin--0.0060.003+93%-0.001+112%-0.007+214%0.012-49%
Operating Margin---0.038-100%0.027-100%0.033-100%0.049-100%
Operating Ratio--1.7611.153+53%0.971+81%1.001+76%0.965+83%
Pb Ratio0.586+44%0.3270.288+14%0.316+3%0.309+6%0.553-41%
Pe Ratio72.910+44%40.63452.509-23%30.911+31%52.611-23%36.618+11%
Price Per Share3.140+44%1.7501.608+9%1.845-5%2.017-13%2.785-37%
Price To Free Cash Flow Ratio-15.143-79%-8.439-4.012-52%-8.930+6%-2.840-66%-7.465-12%
Price To Total Gains Ratio61.496+44%34.2732.604+1216%24.391+41%7.575+352%7.954+331%
Quick Ratio--0.2640.726-64%0.894-70%0.915-71%0.883-70%
Return On Assets--0.0010.000+177%-0.001+242%-0.001+275%0.001-56%
Return On Equity--0.0030.001+189%-0.004+237%-0.005+280%0.004-29%
Total Gains Per Share--0.0510.172-70%-7.598+14981%0.010+405%0.084-39%
Usd Book Value--10723409298.36410659014135.525+1%12226632691.294-12%11960667934.528-10%10217879074.258+5%
Usd Book Value Change Per Share--0.0020.018-87%-0.979+42122%-0.006+339%0.005-57%
Usd Book Value Per Share--0.6880.721-5%0.761-10%1.331-48%0.966-29%
Usd Dividend Per Share--0.0040.005-8%0.003+68%0.007-38%0.005-22%
Usd Enterprise Value---25718093965.110-21152471407.170-18%-18568057150.385-28%-20029128476.493-22%-13114369836.677-49%
Usd Eps--0.0010.000+428%0.002-28%-0.016+1232%-0.004+406%
Usd Free Cash Flow---103783882.89239167923.932-365%-6255878.619-94%-47474862.559-54%-50696472.429-51%
Usd Free Cash Flow Per Share---0.0070.007-201%0.000-96%0.010-166%0.004-275%
Usd Free Cash Flow To Equity Per Share---0.007-0.013+90%-0.017+149%0.007-194%0.010-164%
Usd Market Cap1179998435.200-197%3503509569.5643068918501.383+14%3838808415.346-9%3537264896.770-1%4942273677.190-29%
Usd Price Per Share0.403+44%0.2250.207+9%0.237-5%0.259-13%0.358-37%
Usd Profit--21555070.7197647703.020+182%-30517087.171+242%-40502964.321+288%23282611.922-7%
Usd Revenue--3679589416.7853890035241.934-5%4059242684.749-9%4336606875.048-15%3648925137.936+1%
Usd Total Gains Per Share--0.0070.022-70%-0.976+14981%0.001+405%0.011-39%
 EOD+3 -5MRQTTM+16 -23YOY+15 -245Y+15 -2410Y+9 -30

3.3 Fundamental Score

Let's check the fundamental score of Shanghai Electric Group Co Ltd H based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1572.910
Price to Book Ratio (EOD)Between0-10.586
Net Profit Margin (MRQ)Greater than00.006
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.264
Current Ratio (MRQ)Greater than11.095
Debt to Asset Ratio (MRQ)Less than10.732
Debt to Equity Ratio (MRQ)Less than13.963
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Shanghai Electric Group Co Ltd H based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.168
Ma 20Greater thanMa 503.122
Ma 50Greater thanMa 1002.596
Ma 100Greater thanMa 2002.042
OpenGreater thanClose3.060
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Shanghai Electric Group Co Ltd H

Shanghai Electric Group Co., Ltd. provides industrial-grade eco-friendly smart system solutions in Mainland China and internationally. It operates through Energy Equipment Business, Industrial Equipment Business, and Integrated Service Business segments. The company offers concentrated solar power equipment, thermal storage devices, battery cells, backup power for 5g communication base station, ups backup power, container platform for utility and commercial ess, synchronous condensers, onshore and offshore wind turbines, gas turbines, combined cycle power plant, steam turbine, boilers, turbine generators, turbine island auxiliary equipment, boiler island auxiliary equipment, nuclear island main equipment, nuclear island auxiliary equipment, nuclear pumps and valves, nuclear auxiliary equipment, power transmission and distribution, multiple effect distillation, wastewater treatment, reverse osmosis, and inverters. It also provides aerospace automation equipment, metal 3d printing machine, new energy equipment, and numerically controlled machine tool; dewatering and drying integrated, solid-liquid 2-phase decanter centrifuge, solid-liquid-liquid 3-phase decanter centrifuge, engineering sludge reduction treatment, and river and lake environmental dredging systems; water treatment equipment; elevators, and basic industrial parts and components; and metallurgical, chemical, municipal water conservancy, and mine and building materials motors. In addition, the company offers energy engineering, environmental protection engineering, power transmission and distribution engineering, and industrial internet of things. Further, it provides industrial Internet; financial leasing, factoring, asset management, and insurance brokerage; and park and property management services. The company was founded in 1902 and is headquartered in Shanghai, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-19 16:58:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Shanghai Electric Group Co Ltd H earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Shanghai Electric Group Co Ltd H to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 0.6% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 0.6%. The company is not making a profit/loss.
  • The TTM is 0.3%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.3%+0.3%
TTM0.3%YOY-0.1%+0.4%
TTM0.3%5Y-0.7%+1.0%
5Y-0.7%10Y1.2%-1.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%5.6%-5.0%
TTM0.3%5.1%-4.8%
YOY-0.1%5.3%-5.4%
5Y-0.7%4.7%-5.4%
10Y1.2%4.8%-3.6%
4.3.1.2. Return on Assets

Shows how efficient Shanghai Electric Group Co Ltd H is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shanghai Electric Group Co Ltd H to the Specialty Industrial Machinery industry mean.
  • 0.1% Return on Assets means that Shanghai Electric Group Co Ltd H generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.0%+0.0%
TTM0.0%YOY-0.1%+0.1%
TTM0.0%5Y-0.1%+0.1%
5Y-0.1%10Y0.1%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%1.0%-0.9%
TTM0.0%1.0%-1.0%
YOY-0.1%1.1%-1.2%
5Y-0.1%1.0%-1.1%
10Y0.1%1.1%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Shanghai Electric Group Co Ltd H is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shanghai Electric Group Co Ltd H to the Specialty Industrial Machinery industry mean.
  • 0.3% Return on Equity means Shanghai Electric Group Co Ltd H generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.1%+0.2%
TTM0.1%YOY-0.4%+0.5%
TTM0.1%5Y-0.5%+0.6%
5Y-0.5%10Y0.4%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%2.4%-2.1%
TTM0.1%2.1%-2.0%
YOY-0.4%2.2%-2.6%
5Y-0.5%1.9%-2.4%
10Y0.4%2.2%-1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shanghai Electric Group Co Ltd H.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shanghai Electric Group Co Ltd H is operating .

  • Measures how much profit Shanghai Electric Group Co Ltd H 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 Shanghai Electric Group Co Ltd H 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 Shanghai Electric Group Co Ltd H:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.8%-3.8%
TTM3.8%YOY2.7%+1.1%
TTM3.8%5Y3.3%+0.5%
5Y3.3%10Y4.9%-1.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM3.8%6.8%-3.0%
YOY2.7%6.1%-3.4%
5Y3.3%5.7%-2.4%
10Y4.9%5.3%-0.4%
4.3.2.2. Operating Ratio

Measures how efficient Shanghai Electric Group Co Ltd H is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.76 means that the operating costs are $1.76 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 1.761. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.153. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.761TTM1.153+0.608
TTM1.153YOY0.971+0.181
TTM1.1535Y1.001+0.151
5Y1.00110Y0.965+0.037
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7611.445+0.316
TTM1.1531.366-0.213
YOY0.9711.343-0.372
5Y1.0011.357-0.356
10Y0.9651.197-0.232
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shanghai Electric Group Co Ltd H.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shanghai Electric Group Co Ltd H 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 1.09 means the company has $1.09 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 1.095. The company is just able to pay all its short-term debts.
  • The TTM is 1.133. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.095TTM1.133-0.038
TTM1.133YOY1.202-0.069
TTM1.1335Y1.217-0.084
5Y1.21710Y1.252-0.035
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0951.695-0.600
TTM1.1331.701-0.568
YOY1.2021.686-0.484
5Y1.2171.721-0.504
10Y1.2521.654-0.402
4.4.3.2. Quick Ratio

Measures if Shanghai Electric Group Co Ltd H is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Shanghai Electric Group Co Ltd H to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.26 means the company can pay off $0.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 0.264. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.726. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.264TTM0.726-0.462
TTM0.726YOY0.894-0.168
TTM0.7265Y0.915-0.189
5Y0.91510Y0.883+0.032
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2640.736-0.472
TTM0.7260.813-0.087
YOY0.8940.884+0.010
5Y0.9150.959-0.044
10Y0.8830.970-0.087
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shanghai Electric Group Co Ltd H.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shanghai Electric Group Co Ltd H assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shanghai Electric Group Co Ltd H to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.73 means that Shanghai Electric Group Co Ltd H assets are financed with 73.2% credit (debt) and the remaining percentage (100% - 73.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 0.732. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.727. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.732TTM0.727+0.005
TTM0.727YOY0.692+0.035
TTM0.7275Y0.706+0.021
5Y0.70610Y0.691+0.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7320.490+0.242
TTM0.7270.491+0.236
YOY0.6920.506+0.186
5Y0.7060.502+0.204
10Y0.6910.495+0.196
4.5.4.2. Debt to Equity Ratio

Measures if Shanghai Electric Group Co Ltd H is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Shanghai Electric Group Co Ltd H to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 396.3% means that company has $3.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shanghai Electric Group Co Ltd H:

  • The MRQ is 3.963. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.882. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.963TTM3.882+0.082
TTM3.882YOY3.685+0.197
TTM3.8825Y3.543+0.339
5Y3.54310Y3.118+0.425
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9630.960+3.003
TTM3.8820.959+2.923
YOY3.6851.038+2.647
5Y3.5431.075+2.468
10Y3.1181.049+2.069
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 Shanghai Electric Group Co Ltd H generates.

  • Above 15 is considered overpriced but always compare Shanghai Electric Group Co Ltd H to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 40.63 means the investor is paying $40.63 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shanghai Electric Group Co Ltd H:

  • The EOD is 72.910. Based on the earnings, the company is expensive. -2
  • The MRQ is 40.634. Based on the earnings, the company is overpriced. -1
  • The TTM is 52.509. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD72.910MRQ40.634+32.275
MRQ40.634TTM52.509-11.875
TTM52.509YOY30.911+21.599
TTM52.5095Y52.611-0.102
5Y52.61110Y36.618+15.993
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD72.91019.292+53.618
MRQ40.63417.860+22.774
TTM52.50918.989+33.520
YOY30.91118.365+12.546
5Y52.61121.761+30.850
10Y36.61827.709+8.909
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 Shanghai Electric Group Co Ltd H:

  • The EOD is -15.143. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.439. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -4.012. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-15.143MRQ-8.439-6.703
MRQ-8.439TTM-4.012-4.427
TTM-4.012YOY-8.930+4.918
TTM-4.0125Y-2.840-1.173
5Y-2.84010Y-7.465+4.625
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-15.1436.529-21.672
MRQ-8.4396.304-14.743
TTM-4.0122.944-6.956
YOY-8.9301.789-10.719
5Y-2.8401.548-4.388
10Y-7.4651.243-8.708
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 Shanghai Electric Group Co Ltd H 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 0.33 means the investor is paying $0.33 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Shanghai Electric Group Co Ltd H:

  • The EOD is 0.586. Based on the equity, the company is cheap. +2
  • The MRQ is 0.327. Based on the equity, the company is cheap. +2
  • The TTM is 0.288. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.586MRQ0.327+0.260
MRQ0.327TTM0.288+0.039
TTM0.288YOY0.316-0.028
TTM0.2885Y0.309-0.021
5Y0.30910Y0.553-0.244
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.5862.297-1.711
MRQ0.3272.022-1.695
TTM0.2882.138-1.850
YOY0.3162.216-1.900
5Y0.3092.472-2.163
10Y0.5532.889-2.336
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 Assets290,140,126
Total Liabilities212,250,770
Total Stockholder Equity53,551,829
 As reported
Total Liabilities 212,250,770
Total Stockholder Equity+ 53,551,829
Total Assets = 290,140,126

Assets

Total Assets290,140,126
Total Current Assets193,768,379
Long-term Assets96,371,747
Total Current Assets
Cash And Cash Equivalents 35,490,279
Short-term Investments 7,759,936
Net Receivables 38,961,337
Inventory 37,606,582
Other Current Assets 13,852,956
Total Current Assets  (as reported)193,768,379
Total Current Assets  (calculated)133,671,090
+/- 60,097,289
Long-term Assets
Property Plant Equipment 25,115,318
Goodwill 3,238,095
Intangible Assets 12,072,794
Long-term Assets Other 14,270,211
Long-term Assets  (as reported)96,371,747
Long-term Assets  (calculated)54,696,418
+/- 41,675,329

Liabilities & Shareholders' Equity

Total Current Liabilities177,026,919
Long-term Liabilities35,223,851
Total Stockholder Equity53,551,829
Total Current Liabilities
Short Long Term Debt 9,959,092
Accounts payable 72,811,920
Other Current Liabilities 13,759,994
Total Current Liabilities  (as reported)177,026,919
Total Current Liabilities  (calculated)96,531,006
+/- 80,495,913
Long-term Liabilities
Long term Debt 28,904,900
Capital Lease Obligations Min Short Term Debt1,372,475
Long-term Liabilities Other 2,439,625
Long-term Liabilities  (as reported)35,223,851
Long-term Liabilities  (calculated)32,717,000
+/- 2,506,851
Total Stockholder Equity
Retained Earnings 12,431,752
Total Stockholder Equity (as reported)53,551,829
Total Stockholder Equity (calculated)12,431,752
+/- 41,120,077
Other
Capital Stock15,579,809
Common Stock Shares Outstanding 15,579,809
Net Debt 3,373,713
Net Invested Capital 92,415,821
Net Working Capital 16,741,460
Property Plant and Equipment Gross 25,115,318



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-06-302006-12-312006-06-302005-12-312005-06-30
> Total Assets 
55,012,190
55,165,348
59,002,252
64,047,777
69,301,276
76,397,467
0
79,978,766
0
81,657,875
83,710,920
87,737,031
90,411,041
89,626,082
89,743,013
95,162,451
98,673,529
98,211,841
98,349,305
101,603,301
102,419,390
106,715,059
106,446,750
110,823,133
114,937,517
118,699,537
116,541,912
123,126,578
126,486,454
129,292,714
128,532,588
134,484,922
137,066,072
143,550,564
150,967,228
156,706,320
159,338,649
162,123,657
158,234,438
164,286,168
170,935,464
175,633,911
176,350,287
179,824,984
196,863,369
199,345,759
198,874,898
207,273,293
209,734,452
218,521,865
245,089,787
254,693,497
263,793,559
280,523,589
278,427,719
289,052,705
313,112,434
315,402,734
312,910,482
311,809,081
310,949,040
300,802,190
293,629,338
296,988,684
304,506,361
288,020,852
287,138,106
289,550,199
287,090,254
283,266,567
278,649,841
282,295,166
290,140,126
290,140,126282,295,166278,649,841283,266,567287,090,254289,550,199287,138,106288,020,852304,506,361296,988,684293,629,338300,802,190310,949,040311,809,081312,910,482315,402,734313,112,434289,052,705278,427,719280,523,589263,793,559254,693,497245,089,787218,521,865209,734,452207,273,293198,874,898199,345,759196,863,369179,824,984176,350,287175,633,911170,935,464164,286,168158,234,438162,123,657159,338,649156,706,320150,967,228143,550,564137,066,072134,484,922128,532,588129,292,714126,486,454123,126,578116,541,912118,699,537114,937,517110,823,133106,446,750106,715,059102,419,390101,603,30198,349,30598,211,84198,673,52995,162,45189,743,01389,626,08290,411,04187,737,03183,710,92081,657,875079,978,766076,397,46769,301,27664,047,77759,002,25255,165,34855,012,190
   > Total Current Assets 
0
0
0
0
0
0
0
62,505,986
0
63,706,317
65,659,189
69,478,086
70,554,293
70,072,865
70,104,009
75,589,808
78,723,318
76,811,306
76,426,023
79,478,483
79,919,181
83,910,392
82,364,711
85,266,939
88,574,412
91,778,430
89,979,783
96,400,166
99,932,049
101,427,295
100,556,747
106,926,964
108,878,428
111,232,080
118,764,255
124,133,114
126,085,387
128,646,772
125,678,223
127,744,422
131,062,690
133,784,099
134,118,519
136,376,212
146,379,482
144,357,261
143,184,501
150,248,358
152,537,883
151,727,947
171,965,133
180,197,871
187,431,087
199,200,945
193,789,285
207,211,958
229,741,441
227,945,949
224,716,049
221,674,059
222,861,748
209,775,844
203,038,697
206,880,709
214,283,617
201,153,633
197,626,550
199,101,172
197,335,514
191,826,718
185,955,269
189,470,639
193,768,379
193,768,379189,470,639185,955,269191,826,718197,335,514199,101,172197,626,550201,153,633214,283,617206,880,709203,038,697209,775,844222,861,748221,674,059224,716,049227,945,949229,741,441207,211,958193,789,285199,200,945187,431,087180,197,871171,965,133151,727,947152,537,883150,248,358143,184,501144,357,261146,379,482136,376,212134,118,519133,784,099131,062,690127,744,422125,678,223128,646,772126,085,387124,133,114118,764,255111,232,080108,878,428106,926,964100,556,747101,427,29599,932,04996,400,16689,979,78391,778,43088,574,41285,266,93982,364,71183,910,39279,919,18179,478,48376,426,02376,811,30678,723,31875,589,80870,104,00970,072,86570,554,29369,478,08665,659,18963,706,317062,505,9860000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
13,992,206
0
15,330,609
14,419,989
18,096,906
16,791,449
17,479,824
16,527,338
22,186,227
23,163,312
22,209,370
18,188,509
18,876,907
17,911,719
22,668,664
16,886,592
20,231,674
17,978,758
25,346,523
21,998,467
25,982,872
24,780,579
26,110,962
23,689,548
26,325,325
25,974,110
29,986,445
31,584,769
31,131,269
37,452,883
40,247,806
34,079,044
30,798,406
38,169,222
43,418,176
37,328,791
34,155,564
32,535,787
37,224,092
29,561,874
34,899,300
29,836,971
42,475,805
23,885,268
26,564,242
22,846,751
42,431,476
25,265,749
21,265,450
24,824,426
24,243,832
30,623,201
28,890,802
28,868,973
25,359,181
27,971,091
27,021,683
29,305,644
26,344,500
28,620,504
29,035,347
30,524,644
30,164,902
34,189,044
34,102,248
35,490,279
35,490,27934,102,24834,189,04430,164,90230,524,64429,035,34728,620,50426,344,50029,305,64427,021,68327,971,09125,359,18128,868,97328,890,80230,623,20124,243,83224,824,42621,265,45025,265,74942,431,47622,846,75126,564,24223,885,26842,475,80529,836,97134,899,30029,561,87437,224,09232,535,78734,155,56437,328,79143,418,17638,169,22230,798,40634,079,04440,247,80637,452,88331,131,26931,584,76929,986,44525,974,11026,325,32523,689,54826,110,96224,780,57925,982,87221,998,46725,346,52317,978,75820,231,67416,886,59222,668,66417,911,71918,876,90718,188,50922,209,37023,163,31222,186,22716,527,33817,479,82416,791,44918,096,90614,419,98915,330,609013,992,2060000000
       Short-term Investments 
0
0
0
0
0
0
0
309,435
0
91,860
61,868
51,353
53,709
86,745
69,254
180,080
184,839
121,872
184,042
201,353
285,910
212,269
145,847
103,226
55,614
106,973
201,390
145,486
42,011
198,924
200,299
231,452
243,440
908,100
838,346
777,545
684,944
754,044
788,277
820,860
874,401
898,093
933,176
865,018
644,211
518,550
1,774,307
1,293,722
6,509,392
4,419,450
5,095,286
5,206,447
6,089,856
6,964,752
7,082,766
6,869,757
6,559,573
44,092,126
27,933,044
27,263,388
28,684,637
7,603,097
7,615,683
7,741,165
7,354,739
7,657,438
8,033,179
7,669,237
7,674,550
7,492,363
7,392,786
7,596,756
7,759,936
7,759,9367,596,7567,392,7867,492,3637,674,5507,669,2378,033,1797,657,4387,354,7397,741,1657,615,6837,603,09728,684,63727,263,38827,933,04444,092,1266,559,5736,869,7577,082,7666,964,7526,089,8565,206,4475,095,2864,419,4506,509,3921,293,7221,774,307518,550644,211865,018933,176898,093874,401820,860788,277754,044684,944777,545838,346908,100243,440231,452200,299198,92442,011145,486201,390106,97355,614103,226145,847212,269285,910201,353184,042121,872184,839180,08069,25486,74553,70951,35361,86891,8600309,4350000000
       Net Receivables 
12,131,885
9,668,986
16,590,385
14,430,124
13,478,076
14,368,864
0
24,800,030
0
20,999,653
24,568,993
25,387,641
27,986,873
25,638,311
28,209,348
29,084,933
29,552,007
27,174,335
29,666,878
32,402,821
33,754,480
33,197,569
36,508,244
37,753,446
41,100,049
36,291,504
37,878,609
41,149,303
41,665,616
40,540,442
40,877,004
44,326,001
45,196,213
42,213,413
46,060,236
46,273,780
45,752,946
46,568,470
48,704,966
45,543,571
46,430,965
44,121,501
46,685,622
49,734,229
54,001,322
49,001,400
52,866,263
63,989,939
67,010,294
53,305,935
88,116,821
55,318,290
106,835,932
115,486,981
74,807,198
95,528,652
93,839,684
136,621,367
110,247,169
125,111,636
119,036,245
125,008,064
119,343,590
125,117,158
127,596,821
110,703,106
99,938,856
103,354,322
101,086,391
102,446,792
91,364,455
98,763,215
38,961,337
38,961,33798,763,21591,364,455102,446,792101,086,391103,354,32299,938,856110,703,106127,596,821125,117,158119,343,590125,008,064119,036,245125,111,636110,247,169136,621,36793,839,68495,528,65274,807,198115,486,981106,835,93255,318,29088,116,82153,305,93567,010,29463,989,93952,866,26349,001,40054,001,32249,734,22946,685,62244,121,50146,430,96545,543,57148,704,96646,568,47045,752,94646,273,78046,060,23642,213,41345,196,21344,326,00140,877,00440,540,44241,665,61641,149,30337,878,60936,291,50441,100,04937,753,44636,508,24433,197,56933,754,48032,402,82129,666,87827,174,33529,552,00729,084,93328,209,34825,638,31127,986,87325,387,64124,568,99320,999,653024,800,030014,368,86413,478,07614,430,12416,590,3859,668,98612,131,885
       Other Current Assets 
6,544,390
9,171,789
6,071,309
8,958,107
7,899,411
6,683,322
0
4,261,528
0
5,533,365
5,424,492
4,597,346
4,841,784
6,674,987
4,669,806
4,834,014
5,291,397
6,977,626
6,476,001
5,946,422
5,466,152
6,656,566
6,117,768
5,465,988
5,469,868
6,623,163
6,299,312
6,541,339
8,339,105
12,426,450
11,196,829
9,769,867
9,387,692
11,939,119
12,740,208
18,858,291
12,345,009
17,176,268
16,356,076
24,286,576
17,573,560
20,463,070
19,770,430
22,966,077
23,415,756
23,139,419
19,540,877
21,943,444
18,024,283
23,597,460
20,822,097
1,664,388
19,451,477
20,310,781
35,444,762
27,063,357
55,416,070
21,039,702
40,646,537
22,976,532
31,162,780
18,926,033
15,016,348
13,507,766
13,713,166
25,576,675
25,384,687
25,018,810
21,792,952
19,298,956
17,147,051
14,925,317
13,852,956
13,852,95614,925,31717,147,05119,298,95621,792,95225,018,81025,384,68725,576,67513,713,16613,507,76615,016,34818,926,03331,162,78022,976,53240,646,53721,039,70255,416,07027,063,35735,444,76220,310,78119,451,4771,664,38820,822,09723,597,46018,024,28321,943,44419,540,87723,139,41923,415,75622,966,07719,770,43020,463,07017,573,56024,286,57616,356,07617,176,26812,345,00918,858,29112,740,20811,939,1199,387,6929,769,86711,196,82912,426,4508,339,1056,541,3396,299,3126,623,1635,469,8685,465,9886,117,7686,656,5665,466,1525,946,4226,476,0016,977,6265,291,3974,834,0144,669,8066,674,9874,841,7844,597,3465,424,4925,533,36504,261,52806,683,3227,899,4118,958,1076,071,3099,171,7896,544,390
   > Long-term Assets 
0
0
0
0
0
0
0
17,472,780
0
17,951,558
18,051,731
18,258,945
19,856,748
19,553,217
19,639,004
19,572,643
19,950,211
21,400,535
21,923,282
22,124,818
22,500,209
22,804,667
24,082,039
25,556,194
26,363,105
26,921,107
26,562,129
26,726,412
26,554,405
27,865,419
27,975,841
27,557,958
28,187,644
32,318,484
32,202,973
32,573,206
33,253,262
33,476,885
32,556,215
36,541,746
39,872,774
41,849,812
42,231,768
43,448,772
50,483,887
54,988,498
55,690,397
57,024,935
57,196,569
66,793,918
73,124,654
74,495,626
76,362,472
81,322,644
84,638,434
81,840,747
83,370,993
87,456,785
88,194,433
90,135,022
88,087,292
91,026,346
90,590,641
90,107,975
90,222,744
86,867,219
89,511,556
90,449,027
89,754,740
91,439,849
92,694,572
92,824,527
96,371,747
96,371,74792,824,52792,694,57291,439,84989,754,74090,449,02789,511,55686,867,21990,222,74490,107,97590,590,64191,026,34688,087,29290,135,02288,194,43387,456,78583,370,99381,840,74784,638,43481,322,64476,362,47274,495,62673,124,65466,793,91857,196,56957,024,93555,690,39754,988,49850,483,88743,448,77242,231,76841,849,81239,872,77436,541,74632,556,21533,476,88533,253,26232,573,20632,202,97332,318,48428,187,64427,557,95827,975,84127,865,41926,554,40526,726,41226,562,12926,921,10726,363,10525,556,19424,082,03922,804,66722,500,20922,124,81821,923,28221,400,53519,950,21119,572,64319,639,00419,553,21719,856,74818,258,94518,051,73117,951,558017,472,7800000000
       Property Plant Equipment 
5,417,287
6,350,712
7,769,826
8,590,538
9,345,537
10,778,743
0
11,439,785
0
11,207,682
11,558,577
11,304,500
12,479,979
12,278,247
12,254,372
12,203,345
12,337,440
13,460,019
13,866,940
13,866,454
14,008,734
13,617,321
13,889,102
14,225,166
15,043,280
15,225,699
15,065,132
15,002,563
14,902,953
15,126,318
14,973,859
14,046,148
14,151,901
14,066,470
13,859,612
13,603,689
13,330,616
11,999,433
11,780,231
12,405,156
13,001,831
12,989,838
12,883,212
13,038,206
15,790,151
16,468,912
16,686,807
16,706,539
17,155,714
16,179,074
20,635,762
20,926,733
21,956,961
24,991,436
26,369,975
26,718,988
27,345,720
28,229,714
28,525,907
29,416,892
30,140,300
26,355,313
26,312,933
25,929,948
26,356,284
25,112,428
25,546,472
25,774,690
25,965,058
23,771,668
24,121,947
24,113,140
25,115,318
25,115,31824,113,14024,121,94723,771,66825,965,05825,774,69025,546,47225,112,42826,356,28425,929,94826,312,93326,355,31330,140,30029,416,89228,525,90728,229,71427,345,72026,718,98826,369,97524,991,43621,956,96120,926,73320,635,76216,179,07417,155,71416,706,53916,686,80716,468,91215,790,15113,038,20612,883,21212,989,83813,001,83112,405,15611,780,23111,999,43313,330,61613,603,68913,859,61214,066,47014,151,90114,046,14814,973,85915,126,31814,902,95315,002,56315,065,13215,225,69915,043,28014,225,16613,889,10213,617,32114,008,73413,866,45413,866,94013,460,01912,337,44012,203,34512,254,37212,278,24712,479,97911,304,50011,558,57711,207,682011,439,785010,778,7439,345,5378,590,5387,769,8266,350,7125,417,287
       Goodwill 
130,736
130,736
187,044
183,440
183,440
211,181
0
12,871
0
3,627
3,627
3,627
124,700
77,068
77,068
77,068
77,068
16,110
12,483
12,483
12,483
12,483
12,483
158,494
158,494
167,519
167,519
167,519
167,519
148,073
148,073
148,073
148,073
148,073
148,073
148,073
155,173
175,418
175,418
189,151
189,151
1,136,011
1,131,993
1,149,005
2,666,984
2,648,897
2,678,794
2,615,714
2,698,914
3,398,942
3,700,069
3,715,360
3,719,213
3,641,102
4,833,038
5,183,829
5,197,164
4,667,958
4,620,566
4,643,918
4,618,795
3,954,704
3,938,578
3,890,434
3,909,097
3,288,723
3,304,258
3,347,622
3,323,872
3,244,929
3,206,510
3,203,397
3,238,095
3,238,0953,203,3973,206,5103,244,9293,323,8723,347,6223,304,2583,288,7233,909,0973,890,4343,938,5783,954,7044,618,7954,643,9184,620,5664,667,9585,197,1645,183,8294,833,0383,641,1023,719,2133,715,3603,700,0693,398,9422,698,9142,615,7142,678,7942,648,8972,666,9841,149,0051,131,9931,136,011189,151189,151175,418175,418155,173148,073148,073148,073148,073148,073148,073148,073167,519167,519167,519167,519158,494158,49412,48312,48312,48312,48312,48316,11077,06877,06877,06877,068124,7003,6273,6273,627012,8710211,181183,440183,440187,044130,736130,736
       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
10,820,794
0
11,557,981
0
12,098,772
0
12,257,725
0
19,185,653
0
19,778,705
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000019,778,705019,185,653012,257,725012,098,772011,557,981010,820,79400000000000000000000000000000000000000000
       Intangible Assets 
414,920
354,913
550,200
424,651
505,076
605,602
0
1,710,754
0
2,084,145
1,929,229
2,226,467
2,426,809
2,222,839
2,202,185
2,127,965
2,038,535
2,063,177
2,042,730
2,031,759
2,093,463
2,268,313
2,602,603
2,661,493
2,733,302
2,675,539
2,726,631
2,724,126
2,727,687
2,615,727
2,606,239
2,684,528
2,547,373
2,599,871
2,644,877
2,538,516
2,526,468
2,442,217
2,392,374
2,714,111
5,269,160
5,573,292
5,538,009
5,531,538
7,354,362
7,221,588
7,202,751
7,091,278
7,097,910
8,804,683
9,305,467
3,241,661
9,129,417
2,541,630
8,877,866
8,453,187
8,347,175
9,102,963
9,039,829
8,796,905
8,574,691
12,997,529
12,821,629
12,849,847
12,676,673
12,618,804
12,542,994
12,475,261
12,612,791
12,288,474
12,257,808
12,195,671
12,072,794
12,072,79412,195,67112,257,80812,288,47412,612,79112,475,26112,542,99412,618,80412,676,67312,849,84712,821,62912,997,5298,574,6918,796,9059,039,8299,102,9638,347,1758,453,1878,877,8662,541,6309,129,4173,241,6619,305,4678,804,6837,097,9107,091,2787,202,7517,221,5887,354,3625,531,5385,538,0095,573,2925,269,1602,714,1112,392,3742,442,2172,526,4682,538,5162,644,8772,599,8712,547,3732,684,5282,606,2392,615,7272,727,6872,724,1262,726,6312,675,5392,733,3022,661,4932,602,6032,268,3132,093,4632,031,7592,042,7302,063,1772,038,5352,127,9652,202,1852,222,8392,426,8092,226,4671,929,2292,084,14501,710,7540605,602505,076424,651550,200354,913414,920
       Long-term Assets Other 
0
0
0
0
0
0
0
520,843
0
512,839
625,968
624,946
684,710
822,694
809,077
1,299,922
1,197,361
1,363,496
1,438,738
1,590,044
1,627,534
1,624,061
1,453,391
1,513,096
1,533,390
1,970,311
1,932,263
1,980,295
1,784,493
3,199,732
3,143,809
3,637,406
4,002,439
5,631,384
5,368,153
5,678,528
6,555,680
8,198,856
7,523,022
9,274,333
9,079,219
9,330,132
9,545,711
9,730,533
9,818,020
13,086,205
12,361,523
11,312,707
15,718,318
18,843,793
33,028,425
118,174
37,253,867
-18,321,965
-2,605,979
293,509
17,882,748
38,682,806
11,500,257
11,595,261
10,947,773
28,793,131
28,281,403
28,813,996
28,525,008
27,166,471
29,339,155
28,810,690
28,223,255
32,833,320
33,814,039
34,126,155
14,270,211
14,270,21134,126,15533,814,03932,833,32028,223,25528,810,69029,339,15527,166,47128,525,00828,813,99628,281,40328,793,13110,947,77311,595,26111,500,25738,682,80617,882,748293,509-2,605,979-18,321,96537,253,867118,17433,028,42518,843,79315,718,31811,312,70712,361,52313,086,2059,818,0209,730,5339,545,7119,330,1329,079,2199,274,3337,523,0228,198,8566,555,6805,678,5285,368,1535,631,3844,002,4393,637,4063,143,8093,199,7321,784,4931,980,2951,932,2631,970,3111,533,3901,513,0961,453,3911,624,0611,627,5341,590,0441,438,7381,363,4961,197,3611,299,922809,077822,694684,710624,946625,968512,8390520,8430000000
> Total Liabilities 
35,169,922
33,979,066
37,129,509
40,550,175
44,049,631
48,886,417
0
52,652,069
0
53,822,522
55,739,030
60,016,476
61,300,917
60,562,463
59,702,248
62,583,726
64,142,529
63,709,376
62,734,476
66,083,665
65,671,491
69,059,281
67,117,374
70,855,717
74,893,625
78,017,279
75,209,346
82,674,388
84,560,065
86,584,146
84,841,077
91,527,475
93,138,997
98,125,496
102,930,425
109,083,797
110,808,143
112,493,483
107,794,777
110,914,045
113,172,872
117,986,780
117,855,076
121,148,288
129,636,957
128,624,172
126,816,309
135,823,859
137,204,155
144,885,245
167,263,261
193,380,079
175,020,589
217,177,733
214,928,388
224,076,252
248,259,689
208,553,392
203,337,446
207,513,050
205,766,717
202,657,837
195,229,318
199,808,102
208,201,540
193,826,685
192,394,630
204,593,121
205,752,970
206,339,927
201,405,088
204,669,425
212,250,770
212,250,770204,669,425201,405,088206,339,927205,752,970204,593,121192,394,630193,826,685208,201,540199,808,102195,229,318202,657,837205,766,717207,513,050203,337,446208,553,392248,259,689224,076,252214,928,388217,177,733175,020,589193,380,079167,263,261144,885,245137,204,155135,823,859126,816,309128,624,172129,636,957121,148,288117,855,076117,986,780113,172,872110,914,045107,794,777112,493,483110,808,143109,083,797102,930,42598,125,49693,138,99791,527,47584,841,07786,584,14684,560,06582,674,38875,209,34678,017,27974,893,62570,855,71767,117,37469,059,28165,671,49166,083,66562,734,47663,709,37664,142,52962,583,72659,702,24860,562,46361,300,91760,016,47655,739,03053,822,522052,652,069048,886,41744,049,63140,550,17537,129,50933,979,06635,169,922
   > Total Current Liabilities 
34,488,315
33,261,738
36,291,708
39,578,624
42,884,795
45,875,781
0
49,449,281
0
50,675,846
52,571,161
56,872,225
58,138,219
57,490,005
56,540,161
59,370,158
61,171,043
60,923,973
60,022,388
63,490,807
63,296,485
67,430,648
65,595,047
69,087,646
72,543,952
73,834,795
69,551,936
76,752,135
78,459,253
82,259,785
80,456,858
87,254,138
87,870,562
93,298,172
93,013,387
95,544,724
97,048,285
99,598,774
94,761,862
97,405,002
98,999,655
103,060,691
104,079,041
107,129,586
112,501,820
111,319,728
108,217,332
115,781,158
116,024,263
119,623,268
136,425,553
145,860,764
149,965,618
164,061,142
158,676,669
168,604,620
184,847,400
183,492,354
173,278,891
174,329,591
172,778,537
168,879,341
161,491,378
164,597,769
173,193,926
163,525,443
160,814,075
169,534,597
168,277,655
167,724,581
160,524,596
166,983,134
177,026,919
177,026,919166,983,134160,524,596167,724,581168,277,655169,534,597160,814,075163,525,443173,193,926164,597,769161,491,378168,879,341172,778,537174,329,591173,278,891183,492,354184,847,400168,604,620158,676,669164,061,142149,965,618145,860,764136,425,553119,623,268116,024,263115,781,158108,217,332111,319,728112,501,820107,129,586104,079,041103,060,69198,999,65597,405,00294,761,86299,598,77497,048,28595,544,72493,013,38793,298,17287,870,56287,254,13880,456,85882,259,78578,459,25376,752,13569,551,93673,834,79572,543,95269,087,64665,595,04767,430,64863,296,48563,490,80760,022,38860,923,97361,171,04359,370,15856,540,16157,490,00558,138,21956,872,22552,571,16150,675,846049,449,281045,875,78142,884,79539,578,62436,291,70833,261,73834,488,315
       Short-term Debt 
0
0
0
0
0
0
0
929,910
0
746,158
698,366
544,545
939,899
1,126,531
1,046,720
649,089
632,375
460,855
535,263
642,325
840,904
1,887,121
2,249,621
2,982,610
4,499,882
3,603,611
2,310,469
2,325,419
2,179,506
3,916,257
4,078,677
3,797,132
3,690,184
5,735,857
5,379,128
2,620,026
2,978,824
3,077,930
2,803,369
3,582,232
2,490,310
3,200,238
4,880,045
5,017,633
6,160,878
5,725,156
4,609,689
10,293,339
12,022,443
12,232,459
20,301,546
13,741,788
24,436,343
16,733,944
26,830,418
30,988,450
31,293,873
27,711,082
26,353,505
25,302,250
25,703,314
20,110,706
20,206,366
19,164,589
22,088,443
17,781,256
18,331,528
21,380,146
18,939,211
16,171,136
12,774,844
16,188,831
0
016,188,83112,774,84416,171,13618,939,21121,380,14618,331,52817,781,25622,088,44319,164,58920,206,36620,110,70625,703,31425,302,25026,353,50527,711,08231,293,87330,988,45026,830,41816,733,94424,436,34313,741,78820,301,54612,232,45912,022,44310,293,3394,609,6895,725,1566,160,8785,017,6334,880,0453,200,2382,490,3103,582,2322,803,3693,077,9302,978,8242,620,0265,379,1285,735,8573,690,1843,797,1324,078,6773,916,2572,179,5062,325,4192,310,4693,603,6114,499,8822,982,6102,249,6211,887,121840,904642,325535,263460,855632,375649,0891,046,7201,126,531939,899544,545698,366746,1580929,9100000000
       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
14,556,352
0
15,142,971
0
2,270,099
0
433,856
0
1,808,154
15,168,887
13,741,788
15,809,442
16,733,944
19,083,194
21,866,957
18,362,108
15,627,384
14,372,476
11,097,419
12,174,399
11,836,366
10,825,193
9,088,819
13,930,791
8,660,895
8,639,623
9,672,157
8,404,546
9,272,416
7,585,976
9,392,394
9,959,092
9,959,0929,392,3947,585,9769,272,4168,404,5469,672,1578,639,6238,660,89513,930,7919,088,81910,825,19311,836,36612,174,39911,097,41914,372,47615,627,38418,362,10821,866,95719,083,19416,733,94415,809,44213,741,78815,168,8871,808,1540433,85602,270,099015,142,971014,556,35200000000000000000000000000000000000000000
       Accounts payable 
5,160,725
5,499,044
7,527,640
8,440,617
10,660,312
9,442,497
0
11,416,765
0
12,026,294
12,975,344
15,510,487
17,180,538
14,398,683
15,182,045
16,680,156
17,274,449
17,507,165
19,802,504
22,096,918
22,836,490
22,650,453
23,725,361
23,818,377
26,491,593
26,488,056
24,687,275
29,156,840
29,055,161
29,243,447
28,259,860
32,193,436
33,534,126
31,835,646
31,877,308
32,597,424
34,820,917
31,483,201
31,752,474
35,968,516
38,154,490
36,612,489
38,304,550
40,860,468
45,222,746
40,884,940
41,579,211
45,967,569
44,814,131
45,268,312
52,002,100
55,795,751
57,467,076
54,921,878
62,995,089
67,646,334
75,569,937
64,131,283
74,909,914
81,656,426
76,284,636
77,882,431
75,922,889
76,543,154
77,772,238
73,466,444
72,360,042
75,591,864
72,732,586
71,684,678
70,857,001
68,522,203
72,811,920
72,811,92068,522,20370,857,00171,684,67872,732,58675,591,86472,360,04273,466,44477,772,23876,543,15475,922,88977,882,43176,284,63681,656,42674,909,91464,131,28375,569,93767,646,33462,995,08954,921,87857,467,07655,795,75152,002,10045,268,31244,814,13145,967,56941,579,21140,884,94045,222,74640,860,46838,304,55036,612,48938,154,49035,968,51631,752,47431,483,20134,820,91732,597,42431,877,30831,835,64633,534,12632,193,43628,259,86029,243,44729,055,16129,156,84024,687,27526,488,05626,491,59323,818,37723,725,36122,650,45322,836,49022,096,91819,802,50417,507,16517,274,44916,680,15615,182,04514,398,68317,180,53815,510,48712,975,34412,026,294011,416,76509,442,49710,660,3128,440,6177,527,6405,499,0445,160,725
       Other Current Liabilities 
29,049,532
26,830,558
27,784,361
30,207,079
30,693,874
34,995,989
0
31,802,597
0
33,310,710
33,158,837
35,002,129
35,228,358
36,721,001
35,328,923
36,288,600
38,256,634
37,848,707
34,895,642
34,817,513
34,573,600
36,724,376
33,720,077
34,504,073
35,141,906
36,239,791
36,329,735
36,854,060
41,011,492
41,642,095
41,804,885
42,410,049
44,354,512
48,091,807
49,060,930
50,270,346
51,852,542
52,945,642
49,395,372
49,084,985
50,108,126
53,330,539
52,570,437
50,613,708
51,825,623
54,725,426
52,810,104
10,702,681
11,009,478
12,570,493
7,934,712
61,760,825
8,934,733
56,241,609
63,048,664
56,896,182
76,908,205
62,442,675
73,168,347
60,752,379
79,890,181
11,312,004
65,362,123
68,890,026
73,333,245
72,277,743
70,122,505
12,259,530
14,123,446
12,361,124
13,499,162
13,751,411
13,759,994
13,759,99413,751,41113,499,16212,361,12414,123,44612,259,53070,122,50572,277,74373,333,24568,890,02665,362,12311,312,00479,890,18160,752,37973,168,34762,442,67576,908,20556,896,18263,048,66456,241,6098,934,73361,760,8257,934,71212,570,49311,009,47810,702,68152,810,10454,725,42651,825,62350,613,70852,570,43753,330,53950,108,12649,084,98549,395,37252,945,64251,852,54250,270,34649,060,93048,091,80744,354,51242,410,04941,804,88541,642,09541,011,49236,854,06036,329,73536,239,79135,141,90634,504,07333,720,07736,724,37634,573,60034,817,51334,895,64237,848,70738,256,63436,288,60035,328,92336,721,00135,228,35835,002,12933,158,83733,310,710031,802,597034,995,98930,693,87430,207,07927,784,36126,830,55829,049,532
   > Long-term Liabilities 
0
0
0
0
0
0
0
3,202,788
0
3,146,676
3,167,869
3,144,251
3,162,698
3,072,458
3,162,087
3,213,568
2,971,486
2,785,403
2,712,088
2,592,858
2,375,006
1,628,633
1,522,327
1,768,071
2,349,673
4,182,484
5,657,410
5,922,253
6,100,812
4,324,361
4,384,219
4,273,337
5,268,435
4,827,324
9,917,038
13,539,073
13,759,858
12,894,709
13,032,915
13,509,043
14,173,217
14,926,089
13,776,035
14,018,702
17,135,137
17,304,444
18,598,977
20,042,701
21,179,892
25,261,977
30,837,708
20,729,500
25,054,971
24,873,275
24,943,870
23,969,194
26,874,952
25,061,038
30,058,555
33,183,459
32,988,180
33,778,496
33,737,940
35,210,333
35,007,614
30,301,242
31,580,555
35,058,524
37,475,315
38,615,346
40,880,492
37,686,291
35,223,851
35,223,85137,686,29140,880,49238,615,34637,475,31535,058,52431,580,55530,301,24235,007,61435,210,33333,737,94033,778,49632,988,18033,183,45930,058,55525,061,03826,874,95223,969,19424,943,87024,873,27525,054,97120,729,50030,837,70825,261,97721,179,89220,042,70118,598,97717,304,44417,135,13714,018,70213,776,03514,926,08914,173,21713,509,04313,032,91512,894,70913,759,85813,539,0739,917,0384,827,3245,268,4354,273,3374,384,2194,324,3616,100,8125,922,2535,657,4104,182,4842,349,6731,768,0711,522,3271,628,6332,375,0062,592,8582,712,0882,785,4032,971,4863,213,5683,162,0873,072,4583,162,6983,144,2513,167,8693,146,67603,202,7880000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,202,211
0
16,721,281
0
22,338,081
0
15,720,390
0
18,920,658
19,332,894
18,695,558
19,958,122
19,426,909
23,622,205
27,369,003
25,964,692
27,917,310
27,241,797
29,180,364
28,392,463
23,786,048
24,879,902
0
0
0
0
0
0
00000024,879,90223,786,04828,392,46329,180,36427,241,79727,917,31025,964,69227,369,00323,622,20519,426,90919,958,12218,695,55819,332,89418,920,658015,720,390022,338,081016,721,281014,202,211000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
-929,910
0
-746,158
-698,366
-544,545
-939,899
-1,126,531
-1,046,720
-649,089
-632,375
-460,855
-535,263
-642,325
-840,904
-1,887,121
-2,249,621
-2,982,610
-4,499,882
-3,603,611
-2,310,469
-2,325,419
-2,179,506
-3,916,257
-4,078,677
-3,797,132
-3,690,184
-5,735,857
-5,379,128
-2,620,026
-2,978,824
-3,077,930
-2,803,369
-3,582,232
-2,490,310
-3,200,238
-4,880,045
-5,017,633
-6,160,878
-5,725,156
-4,609,689
-10,293,339
-12,022,443
-12,232,459
-19,790,282
-13,054,792
-23,744,052
-15,999,431
-26,117,608
-30,232,421
-30,553,697
-26,960,774
-25,640,239
-24,489,168
-24,719,472
-19,082,710
-19,208,181
-18,190,513
-21,128,488
-16,703,831
-17,227,751
-20,337,612
-17,912,566
-15,020,140
-11,608,586
-14,850,996
1,372,475
1,372,475-14,850,996-11,608,586-15,020,140-17,912,566-20,337,612-17,227,751-16,703,831-21,128,488-18,190,513-19,208,181-19,082,710-24,719,472-24,489,168-25,640,239-26,960,774-30,553,697-30,232,421-26,117,608-15,999,431-23,744,052-13,054,792-19,790,282-12,232,459-12,022,443-10,293,339-4,609,689-5,725,156-6,160,878-5,017,633-4,880,045-3,200,238-2,490,310-3,582,232-2,803,369-3,077,930-2,978,824-2,620,026-5,379,128-5,735,857-3,690,184-3,797,132-4,078,677-3,916,257-2,179,506-2,325,419-2,310,469-3,603,611-4,499,882-2,982,610-2,249,621-1,887,121-840,904-642,325-535,263-460,855-632,375-649,089-1,046,720-1,126,531-939,899-544,545-698,366-746,1580-929,9100000000
       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
25,385,302
15,985,465
290,792
20,365,852
20,409,329
19,541,763
1,711,993
2,054,192
2,202,840
2,544,295
2,185,653
3,179,746
3,943,218
3,778,462
4,166,985
3,761,188
4,206,982
4,221,083
4,055,744
3,123,822
3,775,969
2,501,209
2,439,625
2,439,6252,501,2093,775,9693,123,8224,055,7444,221,0834,206,9823,761,1884,166,9853,778,4623,943,2183,179,7462,185,6532,544,2952,202,8402,054,1921,711,99319,541,76320,409,32920,365,852290,79215,985,46525,385,30200000000000000000000000000000000000000000000000000
       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
166,580
0
173,732
0
351,492
0
348,878
0
410,634
0
457,639
539,425
516,734
522,413
646,015
822,335
563,552
547,166
615,960
621,070
649,484
48,967
630,882
60,535
35,818
0
582,934
0
0
0
0
0
00000582,934035,81860,535630,88248,967649,484621,070615,960547,166563,552822,335646,015522,413516,734539,425457,6390410,6340348,8780351,4920173,7320166,58000000000000000000000000000000000000000000
> Total Stockholder Equity
14,032,807
14,880,007
15,563,576
16,726,180
17,922,179
19,669,296
0
19,867,167
0
21,321,669
21,199,412
21,266,314
22,375,302
22,474,844
23,160,195
25,969,224
27,230,234
27,002,449
27,811,687
27,764,982
28,924,698
29,257,192
30,176,445
30,398,533
30,148,288
30,506,562
31,195,896
30,970,921
31,700,136
32,205,954
32,808,070
32,581,809
33,223,818
34,236,392
36,425,820
36,872,195
36,894,864
37,251,086
37,581,425
40,864,118
44,520,626
45,092,754
45,650,144
46,517,007
52,535,438
55,537,083
56,452,381
56,426,983
56,876,555
57,290,196
58,081,802
61,313,418
61,617,815
63,345,856
63,499,331
64,976,453
64,852,745
66,400,834
69,946,762
63,594,351
64,201,882
58,134,328
58,153,239
57,334,813
56,879,273
54,862,313
55,168,626
53,077,720
53,257,363
52,797,888
52,700,043
53,400,522
53,551,829
53,551,82953,400,52252,700,04352,797,88853,257,36353,077,72055,168,62654,862,31356,879,27357,334,81358,153,23958,134,32864,201,88263,594,35169,946,76266,400,83464,852,74564,976,45363,499,33163,345,85661,617,81561,313,41858,081,80257,290,19656,876,55556,426,98356,452,38155,537,08352,535,43846,517,00745,650,14445,092,75444,520,62640,864,11837,581,42537,251,08636,894,86436,872,19536,425,82034,236,39233,223,81832,581,80932,808,07032,205,95431,700,13630,970,92131,195,89630,506,56230,148,28830,398,53330,176,44529,257,19228,924,69827,764,98227,811,68727,002,44927,230,23425,969,22423,160,19522,474,84422,375,30221,266,31421,199,41221,321,669019,867,167019,669,29617,922,17916,726,18015,563,57614,880,00714,032,807
   Common Stock
11,891,648
11,891,648
11,891,648
11,891,648
11,891,648
11,891,648
0
11,891,648
0
12,507,686
12,507,686
12,507,686
12,507,686
12,507,686
12,507,686
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,627
12,823,913
12,824,305
12,824,307
12,824,309
13,431,156
13,431,156
13,431,156
13,431,158
13,431,162
14,725,181
14,725,181
14,725,181
14,725,181
14,725,188
14,725,540
15,152,398
15,152,462
15,152,463
15,152,463
15,152,472
15,155,642
15,181,353
15,705,971
15,705,971
15,705,971
15,705,971
15,579,809
15,579,809
15,579,809
15,579,809
15,579,809
15,579,809
15,579,809
15,579,809
15,579,809
15,579,809
0
015,579,80915,579,80915,579,80915,579,80915,579,80915,579,80915,579,80915,579,80915,579,80915,579,80915,705,97115,705,97115,705,97115,705,97115,181,35315,155,64215,152,47215,152,46315,152,46315,152,46215,152,39814,725,54014,725,18814,725,18114,725,18114,725,18114,725,18113,431,16213,431,15813,431,15613,431,15613,431,15612,824,30912,824,30712,824,30512,823,91312,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,823,62712,507,68612,507,68612,507,68612,507,68612,507,68612,507,686011,891,648011,891,64811,891,64811,891,64811,891,64811,891,64811,891,648
   Retained Earnings 
809,558
1,027,853
1,641,842
2,088,627
5,165,535
6,215,878
0
4,356,591
0
5,080,508
4,990,296
5,179,586
6,137,101
5,820,668
6,527,743
7,183,326
8,148,791
7,471,441
8,296,798
8,271,525
9,445,322
9,579,939
10,477,216
10,534,419
9,834,657
10,089,001
10,608,395
10,530,079
11,084,181
11,064,903
11,653,040
11,370,666
11,760,210
12,313,281
12,964,487
12,865,879
13,421,778
13,629,884
14,099,301
15,777,076
16,296,431
16,102,479
16,588,138
17,452,023
18,829,844
19,111,899
20,136,798
19,981,675
20,384,769
20,766,833
21,515,826
46,725,313
21,983,045
28,527,571
28,641,095
30,048,263
30,871,244
32,255,421
32,916,902
26,155,709
26,705,738
15,218,425
15,231,065
14,227,085
13,802,196
11,419,263
11,786,116
12,009,508
12,240,413
11,678,998
11,711,007
12,280,605
12,431,752
12,431,75212,280,60511,711,00711,678,99812,240,41312,009,50811,786,11611,419,26313,802,19614,227,08515,231,06515,218,42526,705,73826,155,70932,916,90232,255,42130,871,24430,048,26328,641,09528,527,57121,983,04546,725,31321,515,82620,766,83320,384,76919,981,67520,136,79819,111,89918,829,84417,452,02316,588,13816,102,47916,296,43115,777,07614,099,30113,629,88413,421,77812,865,87912,964,48712,313,28111,760,21011,370,66611,653,04011,064,90311,084,18110,530,07910,608,39510,089,0019,834,65710,534,41910,477,2169,579,9399,445,3228,271,5258,296,7987,471,4418,148,7917,183,3266,527,7435,820,6686,137,1015,179,5864,990,2965,080,50804,356,59106,215,8785,165,5352,088,6271,641,8421,027,853809,558
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,975,915
20,127,243
19,211,274
19,338,140
21,665,713
22,138,701
22,152,047
22,045,560
21,821,727
21,850,237
21,789,320
21,837,822
21,837,822
0
0
0
0
0
0
00000021,837,82221,837,82221,789,32021,850,23721,821,72722,045,56022,152,04722,138,70121,665,71319,338,14019,211,27420,127,24319,975,915000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000-382,271-382,271-382,271-382,271-382,271-435,618-404,741-404,741-404,7410-404,741000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
10,172,520
0
9,498,948
3,701,430
9,682,467
3,730,515
10,817,478
4,124,766
12,957,703
6,257,816
13,653,512
6,691,262
14,043,236
6,655,749
14,466,876
6,875,602
15,464,623
7,490,004
17,130,602
7,763,874
17,458,666
7,792,328
18,427,549
8,323,738
18,672,977
8,639,981
20,186,500
9,683,098
22,558,256
9,788,851
21,225,754
9,689,737
23,582,388
13,660,165
27,072,657
14,331,421
27,610,953
19,203,521
36,106,960
21,590,402
36,780,270
21,626,432
37,398,371
21,802,129
-159,552
24,482,308
94,648
134,599
53,216
50,203
8,191
40,447
-23,759
20,397
27,209,932
27,342,365
27,527,919
27,497,268
27,744,346
27,744,346
25,226,056
25,226,056
25,383,424
25,383,424
25,540,108
0
025,540,10825,383,42425,383,42425,226,05625,226,05627,744,34627,744,34627,497,26827,527,91927,342,36527,209,93220,397-23,75940,4478,19150,20353,216134,59994,64824,482,308-159,55221,802,12937,398,37121,626,43236,780,27021,590,40236,106,96019,203,52127,610,95314,331,42127,072,65713,660,16523,582,3889,689,73721,225,7549,788,85122,558,2569,683,09820,186,5008,639,98118,672,9778,323,73818,427,5497,792,32817,458,6667,763,87417,130,6027,490,00415,464,6236,875,60214,466,8766,655,74914,043,2366,691,26213,653,5126,257,81612,957,7034,124,76610,817,4783,730,5159,682,4673,701,4309,498,948010,172,5200000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.