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

Haitong Securities Co Ltd ADR
Buy, Hold or Sell?

Let's analyze Haitong Securities Co Ltd ADR together

I guess you are interested in Haitong Securities Co Ltd ADR. 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 Haitong Securities Co Ltd ADR. 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 Haitong Securities Co Ltd ADR

I send you an email if I find something interesting about Haitong Securities Co Ltd ADR.

1. Quick Overview

1.1. Quick analysis of Haitong Securities Co Ltd ADR (30 sec.)










1.2. What can you expect buying and holding a share of Haitong Securities Co Ltd ADR? (30 sec.)

How much money do you get?

How much money do you get?
$1.85
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$1.84
Expected worth in 1 year
$-15.66
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
$-15.65
Return On Investment
-294.8%

For what price can you sell your share?

Current Price per Share
$5.31
Expected price per share
$4.7573 - $6.98
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Haitong Securities Co Ltd ADR (5 min.)




Live pricePrice per Share (EOD)
$5.31
Intrinsic Value Per Share
$-17.75 - $16.52
Total Value Per Share
$-15.91 - $18.36

2.2. Growth of Haitong Securities Co Ltd ADR (5 min.)




Is Haitong Securities Co Ltd ADR growing?

Current yearPrevious yearGrowGrow %
How rich?$24b$25.1b-$646.7m-2.6%

How much money is Haitong Securities Co Ltd ADR making?

Current yearPrevious yearGrowGrow %
Making money-$65.6m$197.3m-$262.9m-400.7%
Net Profit Margin-381.6%18.5%--

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

2.3. Financial Health of Haitong Securities Co Ltd ADR (5 min.)




2.4. Comparing to competitors in the Capital Markets industry (5 min.)




  Industry Rankings (Capital Markets)  


Richest
#7 / 364

Most Revenue
#48 / 364

Most Profit
#359 / 364

Most Efficient
#349 / 364
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Haitong Securities Co Ltd ADR?

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

First you should know what it really means to hold a share of Haitong Securities Co Ltd ADR. And how you can make/lose money.

Speculation

The Price per Share of Haitong Securities Co Ltd ADR is $5.31. 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 Haitong Securities Co Ltd ADR.
  • 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 Haitong Securities Co Ltd ADR, 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 $1.84. Based on the TTM, the Book Value Change Per Share is $-4.38 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.04 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 $0.46 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Haitong Securities Co Ltd ADR.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.000.0%-0.05-1.0%0.152.9%0.203.8%0.254.8%
Usd Book Value Change Per Share-16.79-316.2%-4.38-82.4%-0.04-0.7%-0.74-13.9%-0.19-3.6%
Usd Dividend Per Share0.030.6%0.468.7%0.387.2%0.387.2%0.356.6%
Usd Total Gains Per Share-16.76-315.7%-3.91-73.7%0.346.5%-0.36-6.7%0.163.0%
Usd Price Per Share4.76-5.45-6.57-4.52-3.57-
Price to Earnings Ratio2,645.73-671.17-15.37-139.76-71.55-
Price-to-Total Gains Ratio-0.28-1.88--4.27-17.69--31.50-
Price to Book Ratio2.58-0.87-0.34-0.35-0.26-
Price-to-Total Gains Ratio-0.28-1.88--4.27-17.69--31.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.31
Number of shares188
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.460.38
Usd Book Value Change Per Share-4.38-0.74
Usd Total Gains Per Share-3.91-0.36
Gains per Quarter (188 shares)-735.62-66.90
Gains per Year (188 shares)-2,942.49-267.61
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1348-3291-2952288-555-278
2696-6581-5894575-1110-546
31044-9872-8836863-1665-814
41392-13162-117781150-2220-1082
51740-16453-147201438-2776-1350
62088-19743-176621725-3331-1618
72437-23034-206042013-3886-1886
82785-26325-235462300-4441-2154
93133-29615-264882588-4996-2422
103481-32906-294302875-5551-2690

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%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%83.01.00.098.8%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%13.07.00.065.0%26.014.00.065.0%52.032.00.061.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%77.00.07.091.7%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%14.06.00.070.0%29.011.00.072.5%55.029.00.065.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Haitong Securities Co Ltd ADR 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---16.791-4.376-74%-0.036-100%-0.738-96%-0.192-99%
Book Value Per Share--1.84114.849-88%19.478-91%17.884-90%16.047-89%
Current Ratio---19.562-100%26.862-100%24.434-100%19.154-100%
Debt To Asset Ratio--0.7630.761+0%0.7640%0.7660%0.773-1%
Debt To Equity Ratio--3.3753.3870%3.491-3%3.583-6%3.747-10%
Dividend Per Share--0.0290.463-94%0.381-92%0.382-92%0.352-92%
Eps--0.000-0.055+12269%0.154-100%0.203-100%0.253-100%
Free Cash Flow Per Share--0.2800.264+6%-0.632+326%0.435-36%0.016+1684%
Free Cash Flow To Equity Per Share--0.280-0.507+281%-0.385+237%0.319-12%0.597-53%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--16.519--------
Intrinsic Value_10Y_min---17.751--------
Intrinsic Value_1Y_max--1.382--------
Intrinsic Value_1Y_min---0.252--------
Intrinsic Value_3Y_max--4.360--------
Intrinsic Value_3Y_min---2.083--------
Intrinsic Value_5Y_max--7.590--------
Intrinsic Value_5Y_min---5.355--------
Market Cap1810481627.520-3333%62150318660.00021034697016.080+195%8503171018.488+631%8696922628.902+615%5867529273.243+959%
Net Profit Margin--0.010-3.816+37178%0.185-94%-0.546+5403%-0.113+1199%
Operating Margin----7.4500%0.497-100%-1.3330%-0.6660%
Operating Ratio---3.963-100%0.706-100%1.298-100%0.967-100%
Pb Ratio2.884+10%2.5840.868+198%0.338+666%0.353+631%0.262+885%
Pe Ratio2953.115+10%2645.735671.172+294%15.367+17117%139.755+1793%71.554+3598%
Price Per Share5.310+10%4.7575.452-13%6.568-28%4.521+5%3.574+33%
Price To Free Cash Flow Ratio4.739+10%4.2450.428+891%-7.231+270%4.567-7%2.137+99%
Price To Total Gains Ratio-0.317-12%-0.2841.876-115%-4.267+1403%17.687-102%-31.504+11000%
Quick Ratio---9.187-100%26.862-100%23.445-100%22.942-100%
Return On Assets--0.000-0.001+1130%0.002-97%0.003-98%0.004-98%
Return On Equity--0.000-0.003+1227%0.008-97%0.012-98%0.018-99%
Total Gains Per Share---16.762-3.913-77%0.345-4961%-0.356-98%0.161-10523%
Usd Book Value--24052413505.26824547917521.715-2%25194715341.714-5%23739337671.141+1%20067247071.631+20%
Usd Book Value Change Per Share---16.791-4.376-74%-0.036-100%-0.738-96%-0.192-99%
Usd Book Value Per Share--1.84114.849-88%19.478-91%17.884-90%16.047-89%
Usd Dividend Per Share--0.0290.463-94%0.381-92%0.382-92%0.352-92%
Usd Eps--0.000-0.055+12269%0.154-100%0.203-100%0.253-100%
Usd Free Cash Flow--3659811712.5071135194770.411+222%-786306688.193+121%751391141.910+387%83399645.583+4288%
Usd Free Cash Flow Per Share--0.2800.264+6%-0.632+326%0.435-36%0.016+1684%
Usd Free Cash Flow To Equity Per Share--0.280-0.507+281%-0.385+237%0.319-12%0.597-53%
Usd Market Cap1810481627.520-3333%62150318660.00021034697016.080+195%8503171018.488+631%8696922628.902+615%5867529273.243+959%
Usd Price Per Share5.310+10%4.7575.452-13%6.568-28%4.521+5%3.574+33%
Usd Profit--5872689.756-65618104.799+1217%197306131.401-97%254343684.062-98%296022329.005-98%
Usd Revenue--570565110.308520829022.518+10%1047392429.795-46%1070636773.555-47%1046088485.168-45%
Usd Total Gains Per Share---16.762-3.913-77%0.345-4961%-0.356-98%0.161-10523%
 EOD+1 -7MRQTTM+17 -17YOY+12 -235Y+10 -2410Y+12 -22

3.3 Fundamental Score

Let's check the fundamental score of Haitong Securities Co Ltd ADR based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152,953.115
Price to Book Ratio (EOD)Between0-12.884
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.763
Debt to Equity Ratio (MRQ)Less than13.375
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Haitong Securities Co Ltd ADR based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5093.684
Ma 20Greater thanMa 504.811
Ma 50Greater thanMa 1004.775
Ma 100Greater thanMa 2004.745
OpenGreater thanClose5.060
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Haitong Securities Co Ltd ADR

Haitong Securities Co., Ltd. operates as a securities company primarily in Mainland China, Hong Kong, and Europe. It operates through six segments: Wealth Management, Investment Banking, Asset Management, Trading and Institution, Finance Lease, and Others. The Wealth Management segment offers securities and futures brokering and dealing, investment consulting, and wealth management services; and financial services, such as margin financing, securities lending, stock pledge, etc. The Investment Banking segment provides sponsoring and underwriting services in equity and debt capital markets; financial consulting services, which includes merger and assets restructuring services; and services related to the national equities exchange and quotations. The Asset Management segment offers investment management services on investment products comprising asset, fund, and private equity management to individual, corporate, and institutional clients. The Trading and Institution segment provides stock sales and trading, prime brokerage, and stock lending and research services in financial markets; market-making services for fixed income, currency and commodity products, futures and options, and derivatives on various exchanges; and investment funds and private equity projects. The Finance Lease segment offers financial solutions that include finance and operating lease, factoring, entrustment loans, and related consulting services. The Others segment provides warehouse receipts pledge and pricing services. It also offers fund raising and management services; investment advisory and management services; and real estate development, property management, and catering management services. The company was founded in 1988 and is headquartered in Shanghai, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-09-01 04:05:06.

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 loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just 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 cheap.
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 Haitong Securities Co Ltd ADR earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Haitong Securities Co Ltd ADR to the Capital Markets industry mean.
  • A Net Profit Margin of 1.0% 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 Haitong Securities Co Ltd ADR:

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is -381.6%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ1.0%TTM-381.6%+382.7%
TTM-381.6%YOY18.5%-400.1%
TTM-381.6%5Y-54.6%-327.1%
5Y-54.6%10Y-11.3%-43.3%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%11.2%-10.2%
TTM-381.6%9.1%-390.7%
YOY18.5%10.1%+8.4%
5Y-54.6%12.3%-66.9%
10Y-11.3%13.2%-24.5%
4.3.1.2. Return on Assets

Shows how efficient Haitong Securities Co Ltd ADR is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Haitong Securities Co Ltd ADR to the Capital Markets industry mean.
  • 0.0% Return on Assets means that Haitong Securities Co Ltd ADR generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.1%+0.1%
TTM-0.1%YOY0.2%-0.2%
TTM-0.1%5Y0.3%-0.3%
5Y0.3%10Y0.4%-0.1%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%0.3%-0.3%
TTM-0.1%0.3%-0.4%
YOY0.2%0.3%-0.1%
5Y0.3%0.4%-0.1%
10Y0.4%0.4%0.0%
4.3.1.3. Return on Equity

Shows how efficient Haitong Securities Co Ltd ADR is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Haitong Securities Co Ltd ADR to the Capital Markets industry mean.
  • 0.0% Return on Equity means Haitong Securities Co Ltd ADR generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 0.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.3%+0.3%
TTM-0.3%YOY0.8%-1.1%
TTM-0.3%5Y1.2%-1.5%
5Y1.2%10Y1.8%-0.6%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.6%-1.6%
TTM-0.3%1.7%-2.0%
YOY0.8%1.5%-0.7%
5Y1.2%1.9%-0.7%
10Y1.8%1.9%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Haitong Securities Co Ltd ADR.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Haitong Securities Co Ltd ADR is operating .

  • Measures how much profit Haitong Securities Co Ltd ADR 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 Haitong Securities Co Ltd ADR to the Capital Markets 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 Haitong Securities Co Ltd ADR:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-745.0%+745.0%
TTM-745.0%YOY49.7%-794.7%
TTM-745.0%5Y-133.3%-611.8%
5Y-133.3%10Y-66.6%-66.6%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.3%-11.3%
TTM-745.0%8.0%-753.0%
YOY49.7%7.7%+42.0%
5Y-133.3%2.4%-135.7%
10Y-66.6%5.7%-72.3%
4.3.2.2. Operating Ratio

Measures how efficient Haitong Securities Co Ltd ADR is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are $0.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.963-3.963
TTM3.963YOY0.706+3.257
TTM3.9635Y1.298+2.665
5Y1.29810Y0.967+0.331
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.981-0.981
TTM3.9630.981+2.982
YOY0.7060.971-0.265
5Y1.2980.916+0.382
10Y0.9670.884+0.083
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Haitong Securities Co Ltd ADR.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Haitong Securities Co Ltd ADR is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM19.562-19.562
TTM19.562YOY26.862-7.300
TTM19.5625Y24.434-4.872
5Y24.43410Y19.154+5.280
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.225-2.225
TTM19.5622.016+17.546
YOY26.8621.892+24.970
5Y24.4342.110+22.324
10Y19.1542.300+16.854
4.4.3.2. Quick Ratio

Measures if Haitong Securities Co Ltd ADR is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Haitong Securities Co Ltd ADR to the Capital Markets industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.187-9.187
TTM9.187YOY26.862-17.674
TTM9.1875Y23.445-14.257
5Y23.44510Y22.942+0.503
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.380-1.380
TTM9.1871.259+7.928
YOY26.8621.494+25.368
5Y23.4451.721+21.724
10Y22.9421.860+21.082
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Haitong Securities Co Ltd ADR.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Haitong Securities Co Ltd ADR assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Haitong Securities Co Ltd ADR to Capital Markets industry mean.
  • A Debt to Asset Ratio of 0.76 means that Haitong Securities Co Ltd ADR assets are financed with 76.3% credit (debt) and the remaining percentage (100% - 76.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 0.763. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.761. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.763TTM0.761+0.002
TTM0.761YOY0.764-0.002
TTM0.7615Y0.766-0.005
5Y0.76610Y0.773-0.007
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7630.642+0.121
TTM0.7610.621+0.140
YOY0.7640.603+0.161
5Y0.7660.581+0.185
10Y0.7730.593+0.180
4.5.4.2. Debt to Equity Ratio

Measures if Haitong Securities Co Ltd ADR is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Haitong Securities Co Ltd ADR to the Capital Markets industry mean.
  • A Debt to Equity ratio of 337.5% means that company has $3.38 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Haitong Securities Co Ltd ADR:

  • The MRQ is 3.375. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.387. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.375TTM3.387-0.012
TTM3.387YOY3.491-0.105
TTM3.3875Y3.583-0.196
5Y3.58310Y3.747-0.164
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3751.639+1.736
TTM3.3871.639+1.748
YOY3.4911.524+1.967
5Y3.5831.505+2.078
10Y3.7471.687+2.060
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 Haitong Securities Co Ltd ADR generates.

  • Above 15 is considered overpriced but always compare Haitong Securities Co Ltd ADR to the Capital Markets industry mean.
  • A PE ratio of 2,645.73 means the investor is paying $2,645.73 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Haitong Securities Co Ltd ADR:

  • The EOD is 2,953.115. Based on the earnings, the company is expensive. -2
  • The MRQ is 2,645.735. Based on the earnings, the company is expensive. -2
  • The TTM is 671.172. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD2,953.115MRQ2,645.735+307.380
MRQ2,645.735TTM671.172+1,974.562
TTM671.172YOY15.367+655.806
TTM671.1725Y139.755+531.417
5Y139.75510Y71.554+68.201
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD2,953.1159.429+2,943.686
MRQ2,645.7358.639+2,637.096
TTM671.1728.210+662.962
YOY15.3677.748+7.619
5Y139.7559.564+130.191
10Y71.55411.908+59.646
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 Haitong Securities Co Ltd ADR:

  • The EOD is 4.739. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.245. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 0.428. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD4.739MRQ4.245+0.493
MRQ4.245TTM0.428+3.817
TTM0.428YOY-7.231+7.659
TTM0.4285Y4.567-4.139
5Y4.56710Y2.137+2.430
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD4.7390.646+4.093
MRQ4.2450.778+3.467
TTM0.4280.468-0.040
YOY-7.231-0.033-7.198
5Y4.567-0.200+4.767
10Y2.137-0.244+2.381
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 Haitong Securities Co Ltd ADR is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of 2.58 means the investor is paying $2.58 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Haitong Securities Co Ltd ADR:

  • The EOD is 2.884. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.584. Based on the equity, the company is underpriced. +1
  • The TTM is 0.868. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.884MRQ2.584+0.300
MRQ2.584TTM0.868+1.716
TTM0.868YOY0.338+0.530
TTM0.8685Y0.353+0.514
5Y0.35310Y0.262+0.091
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD2.8841.066+1.818
MRQ2.5841.021+1.563
TTM0.8681.047-0.179
YOY0.3381.011-0.673
5Y0.3531.253-0.900
10Y0.2621.476-1.214
4.6.2. Total Gains per Share

2.4. Latest News of Haitong Securities Co Ltd ADR

Does Haitong Securities Co Ltd ADR still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Haitong Securities Co Ltd ADR to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-12
03:36
China Detains Investment Bankers, Takes Passports in Corruption SweepRead
2024-09-06
06:26
Chinese Mega Merger Sends Brokerage Meme Stock Up by LimitRead
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets721,414,535
Total Liabilities550,222,979
Total Stockholder Equity163,027,730
 As reported
Total Liabilities 550,222,979
Total Stockholder Equity+ 163,027,730
Total Assets = 721,414,535

Assets

Total Assets721,414,535
Total Current Assets-
Long-term Assets-
Total Current Assets
Cash And Cash Equivalents 248,890,378
Total Current Assets  (as reported)0
Total Current Assets  (calculated)248,890,378
+/- 248,890,378
Long-term Assets
Property Plant Equipment 16,915,854
Goodwill 3,476,950
Long Term Investments 293,381,366
Intangible Assets 1,316,983
Long-term Assets  (as reported)0
Long-term Assets  (calculated)315,091,154
+/- 315,091,154

Liabilities & Shareholders' Equity

Total Current Liabilities-
Long-term Liabilities-
Total Stockholder Equity163,027,730
Total Current Liabilities
Accounts payable 11,371,857
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)11,371,857
+/- 11,371,857
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Retained Earnings 41,795,755
Total Stockholder Equity (as reported)163,027,730
Total Stockholder Equity (calculated)41,795,755
+/- 121,231,975
Other
Capital Stock13,064,200
Common Stock Shares Outstanding 13,064,200
Net Debt 46,010,543
Net Invested Capital 457,928,652
Property Plant and Equipment Gross 16,915,854



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-311997-06-301996-12-311996-06-301995-12-311995-06-301994-12-311994-06-30
> Total Assets 
1,052,859
1,005,449
1,069,356
1,044,326
988,215
1,045,139
1,145,699
1,315,793
1,208,463
1,116,968
1,117,746
706,928
696,171
569,106
461,602
482,562
475,575
486,065
482,198
482,932
485,788
477,965
484,046
514,147
582,179
567,080
674,957
688,758
777,767
767,206
795,235
862,954
914,426
989,056
1,035,688
1,083,871
1,190,818
1,186,686
57,433,312
60,990,005
95,345,163
87,918,895
97,110,091
75,067,418
74,686,018
86,120,603
82,403,460
100,875,666
120,726,513
119,833,169
109,002,734
110,191,942
115,413,097
111,749,369
105,967,790
100,866,578
98,876,377
108,236,944
115,357,508
116,828,678
126,346,265
131,338,658
139,424,513
135,990,671
169,123,604
189,345,568
215,711,161
243,150,290
352,622,149
409,071,551
629,749,407
578,107,564
576,448,892
564,771,049
542,331,929
523,770,800
560,865,846
559,054,422
534,894,317
529,460,807
534,706,333
572,970,782
573,220,488
556,485,339
574,623,634
612,032,577
622,907,269
635,444,067
636,793,632
681,815,940
681,547,216
729,581,290
694,073,351
703,570,926
723,092,241
753,490,598
744,925,149
744,110,087
749,565,861
742,027,596
753,607,577
775,362,254
762,391,665
736,172,996
754,586,792
713,945,450
721,414,535
721,414,535713,945,450754,586,792736,172,996762,391,665775,362,254753,607,577742,027,596749,565,861744,110,087744,925,149753,490,598723,092,241703,570,926694,073,351729,581,290681,547,216681,815,940636,793,632635,444,067622,907,269612,032,577574,623,634556,485,339573,220,488572,970,782534,706,333529,460,807534,894,317559,054,422560,865,846523,770,800542,331,929564,771,049576,448,892578,107,564629,749,407409,071,551352,622,149243,150,290215,711,161189,345,568169,123,604135,990,671139,424,513131,338,658126,346,265116,828,678115,357,508108,236,94498,876,377100,866,578105,967,790111,749,369115,413,097110,191,942109,002,734119,833,169120,726,513100,875,66682,403,46086,120,60374,686,01875,067,41897,110,09187,918,89595,345,16360,990,00557,433,3121,186,6861,190,8181,083,8711,035,688989,056914,426862,954795,235767,206777,767688,758674,957567,080582,179514,147484,046477,965485,788482,932482,198486,065475,575482,562461,602569,106696,171706,9281,117,7461,116,9681,208,4631,315,7931,145,6991,045,139988,2151,044,3261,069,3561,005,4491,052,859
   > Total Current Assets 
0
135,246
0
188,041
0
162,805
0
104,650
39,614
37,222
28,308
45,458
38,741
47,773
32,887
45,403
34,438
48,648
32,825
36,025
28,867
36,282
34,892
29,993
96,924
123,540
167,563
117,737
140,454
93,812
68,015
81,234
96,152
53,286
66,818
115,800
177,025
96,500
52,452,001
52,684,870
86,917,456
82,452,921
88,062,137
60,704,556
60,572,930
73,971,634
67,546,757
83,140,967
95,761,663
97,552,016
81,182,316
75,598,360
81,417,516
77,371,080
58,381,738
59,281,538
57,537,684
66,311,519
68,431,506
66,292,403
60,132,801
62,571,763
63,599,792
53,814,569
40,040,363
45,511,282
52,909,212
60,376,561
93,248,450
135,372,929
188,448,567
126,589,877
108,371,607
100,528,710
97,311,743
90,260,904
99,414,296
96,699,921
87,560,503
91,616,335
89,897,347
91,554,682
91,955,522
81,808,661
172,621,273
199,593,927
208,073,518
195,527,438
220,968,101
251,998,607
243,398,029
284,342,575
273,788,350
311,752,979
322,133,233
334,792,020
337,939,121
347,126,747
367,871,204
355,404,724
365,888,222
372,294,992
371,527,930
342,081,253
342,391,260
72,198,933
0
072,198,933342,391,260342,081,253371,527,930372,294,992365,888,222355,404,724367,871,204347,126,747337,939,121334,792,020322,133,233311,752,979273,788,350284,342,575243,398,029251,998,607220,968,101195,527,438208,073,518199,593,927172,621,27381,808,66191,955,52291,554,68289,897,34791,616,33587,560,50396,699,92199,414,29690,260,90497,311,743100,528,710108,371,607126,589,877188,448,567135,372,92993,248,45060,376,56152,909,21245,511,28240,040,36353,814,56963,599,79262,571,76360,132,80166,292,40368,431,50666,311,51957,537,68459,281,53858,381,73877,371,08081,417,51675,598,36081,182,31697,552,01695,761,66383,140,96767,546,75773,971,63460,572,93060,704,55688,062,13782,452,92186,917,45652,684,87052,452,00196,500177,025115,80066,81853,28696,15281,23468,01593,812140,454117,737167,563123,54096,92429,99334,89236,28228,86736,02532,82548,64834,43845,40332,88747,77338,74145,45828,30837,22239,614104,6500162,8050188,0410135,2460
       Cash And Cash Equivalents 
0
135,246
0
188,041
0
162,805
0
104,650
39,614
37,222
28,308
45,458
38,741
47,773
32,887
45,403
34,438
48,648
32,825
36,025
28,867
36,282
34,892
29,993
96,924
123,540
167,563
117,737
140,454
93,812
68,015
81,234
96,152
53,286
66,818
115,800
171,371
96,500
52,442,124
52,679,580
86,911,437
82,434,786
87,999,426
60,556,775
60,366,896
73,776,268
67,458,142
83,029,934
95,616,002
97,413,347
80,973,422
75,387,158
81,200,274
77,140,627
58,005,578
58,753,936
57,088,953
65,777,740
67,889,615
65,745,152
59,422,770
61,643,250
62,518,743
52,605,363
36,951,421
41,967,977
44,388,832
55,813,169
87,242,684
112,386,733
178,633,582
115,741,510
99,815,046
89,500,933
83,954,875
76,525,127
85,062,699
77,701,048
74,187,286
78,463,078
78,751,448
77,103,873
76,184,548
68,876,033
164,364,059
191,226,263
194,906,149
186,868,176
189,272,032
215,941,136
204,440,260
222,804,090
230,163,873
263,876,358
266,267,515
278,145,156
271,479,081
276,651,508
291,173,175
270,203,555
270,943,755
277,310,603
274,369,178
245,498,622
250,707,480
260,728,339
248,890,378
248,890,378260,728,339250,707,480245,498,622274,369,178277,310,603270,943,755270,203,555291,173,175276,651,508271,479,081278,145,156266,267,515263,876,358230,163,873222,804,090204,440,260215,941,136189,272,032186,868,176194,906,149191,226,263164,364,05968,876,03376,184,54877,103,87378,751,44878,463,07874,187,28677,701,04885,062,69976,525,12783,954,87589,500,93399,815,046115,741,510178,633,582112,386,73387,242,68455,813,16944,388,83241,967,97736,951,42152,605,36362,518,74361,643,25059,422,77065,745,15267,889,61565,777,74057,088,95358,753,93658,005,57877,140,62781,200,27475,387,15880,973,42297,413,34795,616,00283,029,93467,458,14273,776,26860,366,89660,556,77587,999,42682,434,78686,911,43752,679,58052,442,12496,500171,371115,80066,81853,28696,15281,23468,01593,812140,454117,737167,563123,54096,92429,99334,89236,28228,86736,02532,82548,64834,43845,40332,88747,77338,74145,45828,30837,22239,614104,6500162,8050188,0410135,2460
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
170,436,496
162,321,842
157,452,541
166,763,437
170,828,286
127,212,209
144,152,745
144,998,260
154,621,032
141,827,328
132,702,847
57,485,194
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-188,529,407
0
0-188,529,407000000000000000057,485,194132,702,847141,827,328154,621,032144,998,260144,152,745127,212,209170,828,286166,763,437157,452,541162,321,842170,436,49600000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,655
0
9,877
5,289
6,019
18,135
62,711
147,781
206,034
195,366
88,615
111,033
145,661
138,669
208,895
211,202
217,241
230,453
376,160
527,602
448,730
533,779
541,891
547,251
710,031
928,513
1,081,049
1,209,206
3,088,942
3,543,305
8,520,381
4,563,392
6,005,766
22,986,196
9,814,985
10,848,367
8,556,561
11,027,777
13,356,868
13,735,776
14,351,597
18,998,872
13,373,218
13,153,256
11,145,899
14,450,809
15,770,975
12,932,628
8,257,214
8,367,664
13,167,368
8,659,262
31,696,069
36,057,472
38,957,770
61,538,486
43,624,476
47,876,621
55,865,717
56,646,864
66,460,039
70,475,239
76,698,029
85,201,169
94,944,467
94,984,389
97,158,752
96,582,631
91,683,780
85,407,822
0
085,407,82291,683,78096,582,63197,158,75294,984,38994,944,46785,201,16976,698,02970,475,23966,460,03956,646,86455,865,71747,876,62143,624,47661,538,48638,957,77036,057,47231,696,0698,659,26213,167,3688,367,6648,257,21412,932,62815,770,97514,450,80911,145,89913,153,25613,373,21818,998,87214,351,59713,735,77613,356,86811,027,7778,556,56110,848,3679,814,98522,986,1966,005,7664,563,3928,520,3813,543,3053,088,9421,209,2061,081,049928,513710,031547,251541,891533,779448,730527,602376,160230,453217,241211,202208,895138,669145,661111,03388,615195,366206,034147,78162,71118,1356,0195,2899,87705,655000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,869,294
69,772,266
18,008,262
18,199,608
16,735,024
14,243,122
17,661,479
15,663,431
19,412,160
18,853,407
17,383,900
23,297,853
25,005,141
27,549,538
31,326,981
93,207,070
31,378,166
93,160,273
35,823,027
22,480,836
36,953,643
45,272,490
37,312,690
27,706,633
42,871,482
49,622,100
0
0
0
0
000049,622,10042,871,48227,706,63337,312,69045,272,49036,953,64322,480,83635,823,02793,160,27331,378,16693,207,07031,326,98127,549,53825,005,14123,297,85317,383,90018,853,40719,412,16015,663,43117,661,47914,243,12216,735,02418,199,60818,008,26269,772,26615,869,29400000000000000000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
77,889
138,731
118,507
126,433
116,231
96,786
108,627
175,963
209,092
199,028
169,544
147,308
140,513
63,078
341,335
350,560
359,214
363,724
367,966
371,038
262,948
272,693
282,296
302,554
355,402
370,872
440,573
503,193
496,324
526,916
586,234
626,104
667,608
708,066
762,152
798,531
847,041
868,167
4,215,294
5,980,053
7,789,802
5,096,365
8,664,810
13,975,015
13,376,259
11,223,870
13,573,378
16,791,377
21,046,468
17,335,919
19,939,588
18,851,058
23,774,737
25,471,602
27,725,126
31,035,029
31,459,389
32,026,627
35,235,801
36,887,123
46,594,120
44,736,120
43,297,723
43,215,118
62,036,824
62,341,084
67,927,933
65,674,942
80,447,504
83,734,617
94,674,464
115,247,132
168,959,144
157,270,964
157,193,310
155,172,324
169,199,565
179,580,994
174,086,286
174,012,685
161,722,534
152,982,811
195,510,741
201,004,688
226,604,225
246,206,262
248,306,617
275,391,872
268,626,008
285,432,709
295,154,969
299,168,169
280,665,890
269,890,259
277,706,611
301,788,462
300,252,191
296,399,530
284,815,299
289,355,762
305,339,985
314,850,372
301,841,485
314,653,499
329,887,659
641,746,517
0
0641,746,517329,887,659314,653,499301,841,485314,850,372305,339,985289,355,762284,815,299296,399,530300,252,191301,788,462277,706,611269,890,259280,665,890299,168,169295,154,969285,432,709268,626,008275,391,872248,306,617246,206,262226,604,225201,004,688195,510,741152,982,811161,722,534174,012,685174,086,286179,580,994169,199,565155,172,324157,193,310157,270,964168,959,144115,247,13294,674,46483,734,61780,447,50465,674,94267,927,93362,341,08462,036,82443,215,11843,297,72344,736,12046,594,12036,887,12335,235,80132,026,62731,459,38931,035,02927,725,12625,471,60223,774,73718,851,05819,939,58817,335,91921,046,46816,791,37713,573,37811,223,87013,376,25913,975,0158,664,8105,096,3657,789,8025,980,0534,215,294868,167847,041798,531762,152708,066667,608626,104586,234526,916496,324503,193440,573370,872355,402302,554282,296272,693262,948371,038367,966363,724359,214350,560341,33563,078140,513147,308169,544199,028209,092175,963108,62796,786116,231126,433118,507138,73177,889
       Property Plant Equipment 
77,889
66,108
89,734
81,957
78,086
62,056
108,627
141,551
135,785
129,745
116,794
97,471
90,818
18,917
219,702
218,149
212,488
214,333
205,426
205,636
203,516
208,632
201,959
198,359
42,491
36,823
66,855
76,673
56,536
58,162
75,620
76,420
65,732
65,019
84,244
84,249
70,332
69,900
903,348
921,939
985,400
1,002,041
1,014,279
1,019,312
983,848
972,904
959,178
941,548
993,402
991,055
1,012,924
1,000,054
988,314
977,957
965,029
956,266
955,001
931,797
937,811
911,717
928,703
1,036,805
1,022,246
1,021,508
1,013,415
1,013,020
1,000,819
1,076,191
1,073,664
1,088,344
1,089,670
1,139,591
1,204,209
1,210,472
1,183,882
1,209,445
1,468,318
1,526,403
1,550,060
2,851,931
2,705,851
3,007,869
2,831,854
3,244,616
5,899,303
6,392,631
7,322,971
7,536,070
7,564,945
8,535,520
14,994,390
14,775,935
15,714,997
15,763,208
15,506,279
15,974,779
15,664,168
15,588,546
15,676,743
15,941,375
17,548,915
17,290,298
17,511,000
17,413,670
17,263,992
17,071,447
16,915,854
16,915,85417,071,44717,263,99217,413,67017,511,00017,290,29817,548,91515,941,37515,676,74315,588,54615,664,16815,974,77915,506,27915,763,20815,714,99714,775,93514,994,3908,535,5207,564,9457,536,0707,322,9716,392,6315,899,3033,244,6162,831,8543,007,8692,705,8512,851,9311,550,0601,526,4031,468,3181,209,4451,183,8821,210,4721,204,2091,139,5911,089,6701,088,3441,073,6641,076,1911,000,8191,013,0201,013,4151,021,5081,022,2461,036,805928,703911,717937,811931,797955,001956,266965,029977,957988,3141,000,0541,012,924991,055993,402941,548959,178972,904983,8481,019,3121,014,2791,002,041985,400921,939903,34869,90070,33284,24984,24465,01965,73276,42075,62058,16256,53676,67366,85536,82342,491198,359201,959208,632203,516205,636205,426214,333212,488218,149219,70218,91790,81897,471116,794129,745135,785141,551108,62762,05678,08681,95789,73466,10877,889
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
642,398
0
0
0
623,072
2,614,364
2,616,667
2,612,424
2,600,616
2,611,207
2,748,579
3,660,988
3,757,597
3,725,861
3,797,086
3,810,797
4,118,734
4,092,422
4,007,778
3,925,917
3,863,520
3,706,122
3,894,553
4,066,043
4,046,190
3,960,099
4,061,541
4,162,004
4,134,434
4,217,025
4,215,827
4,055,807
3,884,910
3,901,225
3,840,849
3,845,366
3,365,313
3,338,235
3,519,765
3,722,127
3,676,231
3,602,847
3,794,197
3,768,160
3,468,589
3,469,016
3,476,950
3,476,9503,469,0163,468,5893,768,1603,794,1973,602,8473,676,2313,722,1273,519,7653,338,2353,365,3133,845,3663,840,8493,901,2253,884,9104,055,8074,215,8274,217,0254,134,4344,162,0044,061,5413,960,0994,046,1904,066,0433,894,5533,706,1223,863,5203,925,9174,007,7784,092,4224,118,7343,810,7973,797,0863,725,8613,757,5973,660,9882,748,5792,611,2072,600,6162,612,4242,616,6672,614,364623,072000642,398000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65,257,272
75,261,341
56,264,464
68,676,076
8,603,431
37,354,151
37,738,120
33,518,519
234,581,848
235,622,860
262,404,551
255,614,795
271,394,035
274,655,423
279,060,677
259,773,571
248,972,930
257,125,134
280,749,448
279,973,925
276,260,730
264,430,575
268,499,583
282,843,985
292,689,425
279,261,092
292,192,162
307,786,642
266,459,755
293,381,366
293,381,366266,459,755307,786,642292,192,162279,261,092292,689,425282,843,985268,499,583264,430,575276,260,730279,973,925280,749,448257,125,134248,972,930259,773,571279,060,677274,655,423271,394,035255,614,795262,404,551235,622,860234,581,84833,518,51937,738,12037,354,1518,603,43168,676,07656,264,46475,261,34165,257,27200000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
72,623
28,773
37,336
38,145
26,441
0
27,193
25,124
24,369
21,981
20,632
20,490
17,326
144
160
669
652
634
647
720
690
64
60
96,634
96,144
95,657
101,751
99,829
99,314
98,767
98,223
97,691
112,180
111,684
111,205
109,933
109,411
156,409
158,853
178,854
176,487
179,577
192,163
195,975
191,764
188,797
187,065
275,662
267,428
281,915
278,011
301,276
296,726
315,147
312,643
319,917
318,277
313,283
303,421
304,219
296,790
285,518
274,908
271,280
269,642
269,842
261,896
268,429
278,592
273,790
380,058
419,075
427,431
419,671
426,769
468,010
1,287,823
1,280,076
1,278,842
1,316,012
1,309,604
1,326,810
1,310,407
1,316,863
1,271,684
1,299,245
1,289,248
1,311,834
1,286,128
1,289,329
1,275,750
1,292,413
1,252,896
1,234,349
1,218,870
1,248,785
1,212,019
1,188,217
1,192,677
1,270,855
1,267,803
1,275,196
1,279,507
1,368,437
1,323,834
1,316,983
1,316,9831,323,8341,368,4371,279,5071,275,1961,267,8031,270,8551,192,6771,188,2171,212,0191,248,7851,218,8701,234,3491,252,8961,292,4131,275,7501,289,3291,286,1281,311,8341,289,2481,299,2451,271,6841,316,8631,310,4071,326,8101,309,6041,316,0121,278,8421,280,0761,287,823468,010426,769419,671427,431419,075380,058273,790278,592268,429261,896269,842269,642271,280274,908285,518296,790304,219303,421313,283318,277319,917312,643315,147296,726301,276278,011281,915267,428275,662187,065188,797191,764195,975192,163179,577176,487178,854158,853156,409109,411109,933111,205111,684112,18097,69198,22398,76799,31499,829101,75195,65796,14496,634606469072064763465266916014417,32620,49020,63221,98124,36925,12427,193026,44138,14537,33628,77372,6230
       Other Assets 
0
731,472
0
729,852
0
785,547
0
1,035,181
959,756
880,718
919,894
514,161
516,917
458,255
87,379
86,600
81,924
73,693
81,407
75,869
193,973
168,989
166,858
181,599
129,853
72,669
66,821
67,828
140,989
146,478
140,986
155,617
150,666
227,704
206,718
169,541
166,751
222,019
766,017
2,325,082
637,904
369,608
383,144
387,847
736,830
925,100
1,283,324
943,322
3,918,381
4,945,234
7,880,829
15,742,524
10,220,845
8,906,687
19,860,926
10,550,011
9,879,304
9,898,798
11,690,201
13,649,152
19,619,344
24,030,775
32,526,999
38,960,984
67,046,417
81,493,203
94,874,015
117,098,786
178,926,195
189,964,004
346,626,376
336,270,555
299,118,141
306,971,375
287,826,876
278,337,573
292,251,985
282,773,507
273,247,528
263,831,787
283,086,452
328,433,289
285,754,225
273,671,990
175,398,136
166,232,388
166,527,134
164,524,757
147,199,523
144,384,623
142,994,218
146,070,546
139,619,111
121,927,687
123,252,397
116,910,115
106,733,837
100,583,809
96,879,358
97,267,110
82,379,370
88,216,891
89,022,251
79,438,244
82,307,874
0
0
0082,307,87479,438,24489,022,25188,216,89182,379,37097,267,11096,879,358100,583,809106,733,837116,910,115123,252,397121,927,687139,619,111146,070,546142,994,218144,384,623147,199,523164,524,757166,527,134166,232,388175,398,136273,671,990285,754,225328,433,289283,086,452263,831,787273,247,528282,773,507292,251,985278,337,573287,826,876306,971,375299,118,141336,270,555346,626,376189,964,004178,926,195117,098,78694,874,01581,493,20367,046,41738,960,98432,526,99924,030,77519,619,34413,649,15211,690,2019,898,7989,879,30410,550,01119,860,9268,906,68710,220,84515,742,5247,880,8294,945,2343,918,381943,3221,283,324925,100736,830387,847383,144369,608637,9042,325,082766,017222,019166,751169,541206,718227,704150,666155,617140,986146,478140,98967,82866,82172,669129,853181,599166,858168,989193,97375,86981,40773,69381,92486,60087,379458,255516,917514,161919,894880,718959,7561,035,1810785,5470729,8520731,4720
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
190
0
17
8
0
0
718,097
0
480,815
0
41,431,834
0
76,207,918
74,007,248
65,202,745
65,476,989
69,796,350
64,750,980
59,668,035
54,851,735
52,265,735
60,381,403
56,450,975
57,601,673
65,915,669
69,414,341
77,356,298
72,410,367
105,018,445
123,936,473
148,916,838
173,945,311
280,357,946
331,910,884
518,268,570
466,261,561
459,521,221
445,924,307
426,383,428
404,341,116
438,907,445
434,504,411
410,773,016
401,269,875
405,012,029
442,274,290
444,247,698
426,249,168
444,437,715
477,045,627
485,779,723
496,142,526
495,674,888
538,771,409
535,317,403
560,422,522
525,947,039
531,963,057
549,798,941
575,788,134
567,170,363
565,826,005
572,083,286
563,617,723
575,985,520
593,975,448
582,523,133
555,936,550
579,787,233
541,299,915
550,222,979
550,222,979541,299,915579,787,233555,936,550582,523,133593,975,448575,985,520563,617,723572,083,286565,826,005567,170,363575,788,134549,798,941531,963,057525,947,039560,422,522535,317,403538,771,409495,674,888496,142,526485,779,723477,045,627444,437,715426,249,168444,247,698442,274,290405,012,029401,269,875410,773,016434,504,411438,907,445404,341,116426,383,428445,924,307459,521,221466,261,561518,268,570331,910,884280,357,946173,945,311148,916,838123,936,473105,018,44572,410,36777,356,29869,414,34165,915,66957,601,67356,450,97560,381,40352,265,73554,851,73559,668,03564,750,98069,796,35065,476,98965,202,74574,007,24876,207,918041,431,8340480,8150718,097008170190000000000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
190
0
17
8
0
0
718,097
0
480,815
0
624,931
0
90
390
68
284
898
908
2,566
1,025
5,554
6,215
4,508
4,584
17,474
24,412
25,565
63,534
1,513,361
2,440,881
3,877,466
4,937,799
5,320,958
9,664,789
9,099,853
12,989,248
8,109,451
16,782,030
8,672,813
11,692,601
12,476,165
13,809,800
12,014,441
10,761,551
9,818,647
15,306,749
9,939,437
11,861,803
5,129,236
8,170,618
4,642,872
8,485,328
9,467,099
4,930,147
10,628,224
12,065,471
11,590,062
17,426,479
21,148,375
20,747,942
11,872,938
14,783,384
10,757,399
13,368,644
11,490,827
17,407,976
13,444,504
12,874,650
15,134,315
2,484,940
0
02,484,94015,134,31512,874,65013,444,50417,407,97611,490,82713,368,64410,757,39914,783,38411,872,93820,747,94221,148,37517,426,47911,590,06212,065,47110,628,2244,930,1479,467,0998,485,3284,642,8728,170,6185,129,23611,861,8039,939,43715,306,7499,818,64710,761,55112,014,44113,809,80012,476,16511,692,6018,672,81316,782,0308,109,45112,989,2489,099,8539,664,7895,320,9584,937,7993,877,4662,440,8811,513,36163,53425,56524,41217,4744,5844,5086,2155,5541,0252,56690889828468390900624,9310480,8150718,097008170190000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
260,818,306
253,479,555
256,871,965
9,971,704
306,267,738
9,096,266
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000009,096,266306,267,7389,971,704256,871,965253,479,555260,818,30600000000000000000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
260,818,306
253,479,555
256,871,965
9,971,704
306,267,738
9,096,266
0
26,876,209
0
48,846,161
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000048,846,161026,876,20909,096,266306,267,7389,971,704256,871,965253,479,555260,818,30600000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
190
0
17
8
0
0
718,097
0
480,815
0
624,931
0
90
390
68
284
898
908
2,566
1,025
5,554
6,215
4,508
4,584
17,474
24,412
25,565
63,534
1,513,361
2,440,881
3,877,466
4,937,799
5,320,958
9,664,789
9,099,853
12,989,248
8,109,451
16,782,030
8,672,813
11,692,601
12,476,165
13,809,800
12,014,441
10,761,551
9,818,647
15,306,749
9,939,437
11,861,803
5,129,236
8,170,618
4,642,872
8,485,328
9,467,099
4,930,147
10,628,224
12,065,471
11,590,062
17,426,479
21,148,375
20,747,942
11,872,938
14,783,384
10,757,399
13,368,644
11,490,827
17,407,976
13,444,504
12,874,650
15,134,315
12,112,901
11,371,857
11,371,85712,112,90115,134,31512,874,65013,444,50417,407,97611,490,82713,368,64410,757,39914,783,38411,872,93820,747,94221,148,37517,426,47911,590,06212,065,47110,628,2244,930,1479,467,0998,485,3284,642,8728,170,6185,129,23611,861,8039,939,43715,306,7499,818,64710,761,55112,014,44113,809,80012,476,16511,692,6018,672,81316,782,0308,109,45112,989,2489,099,8539,664,7895,320,9584,937,7993,877,4662,440,8811,513,36163,53425,56524,41217,4744,5844,5086,2155,5541,0252,56690889828468390900624,9310480,8150718,097008170190000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
276,366
0
1,076,594
1,623,409
2,782,417
9,755,818
2,922,321
3,303,396
3,396,253
3,120,667
2,520,730
4,805,432
3,202,995
5,028,757
10,776,314
11,712,651
15,000,146
12,095,132
27,856,022
43,350,430
52,091,459
63,979,637
97,317,512
112,118,445
171,364,231
169,559,087
170,811,214
176,232,269
196,093,309
203,288,929
218,117,326
216,739,318
199,931,541
211,093,364
232,718,660
259,546,576
261,620,715
252,567,353
261,612,241
259,913,325
273,809,718
273,577,256
274,687,737
298,908,786
280,170,470
297,670,935
282,409,215
280,444,269
280,404,453
290,620,124
284,438,656
294,572,713
294,828,278
301,908,188
296,098,059
309,140,095
315,133,989
305,218,551
301,936,088
538,814,975
0
0538,814,975301,936,088305,218,551315,133,989309,140,095296,098,059301,908,188294,828,278294,572,713284,438,656290,620,124280,404,453280,444,269282,409,215297,670,935280,170,470298,908,786274,687,737273,577,256273,809,718259,913,325261,612,241252,567,353261,620,715259,546,576232,718,660211,093,364199,931,541216,739,318218,117,326203,288,929196,093,309176,232,269170,811,214169,559,087171,364,231112,118,44597,317,51263,979,63752,091,45943,350,43027,856,02212,095,13215,000,14611,712,65110,776,3145,028,7573,202,9954,805,4322,520,7303,120,6673,396,2533,303,3962,922,3219,755,8182,782,4171,623,4091,076,5940276,3660000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54,048,452
41,005,127
41,049,995
33,030,866
31,212,610
29,592,682
34,466,118
18,773,779
13,425,640
20,525,263
14,579,612
23,111,369
15,528,176
24,962,140
17,474,961
26,468,452
17,714,797
33,745,907
19,429,074
20,152,138
34,563,620
32,325,077
22,208,060
27,166,839
19,184,068
24,715,853
0
0
0
0
000024,715,85319,184,06827,166,83922,208,06032,325,07734,563,62020,152,13819,429,07433,745,90717,714,79726,468,45217,474,96124,962,14015,528,17623,111,36914,579,61220,525,26313,425,64018,773,77934,466,11829,592,68231,212,61033,030,86641,049,99541,005,12754,048,45200000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
160,009
0
164,582
0
113,720
0
155,268
0
140,698
0
157,979
0
224,472
0
231,256
0
220,930
0
0
0
230,029
0
0
0
250,652
0
0
0
0
0000250,652000230,029000220,9300231,2560224,4720157,9790140,6980155,2680113,7200164,5820160,009000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
128,786
141,418
147,059
143,202
147,387
117,319
121,064
7,796
-37,290
-101,878
-173,210
-504,316
-534,592
-573,214
213,458
219,977
234,624
242,909
248,013
249,066
260,566
264,548
284,092
296,811
325,359
342,072
371,336
411,042
485,021
505,412
545,319
588,050
619,673
640,041
667,572
706,824
774,998
787,324
6,680,024
9,025,377
36,632,307
37,044,756
37,491,072
37,744,908
38,361,988
39,750,184
40,700,918
41,898,531
43,413,960
44,730,373
42,749,041
43,604,738
44,467,363
45,795,962
45,153,495
44,801,717
45,042,375
46,282,811
57,254,887
57,557,100
58,679,683
60,165,811
60,080,004
61,266,267
61,506,991
62,751,617
63,346,892
65,662,865
68,364,431
72,835,008
102,537,939
103,207,500
107,694,545
108,340,927
105,086,847
108,169,747
110,130,127
112,536,643
112,465,675
116,116,508
117,755,479
119,092,932
116,999,076
117,742,015
117,858,575
122,648,660
122,395,334
124,038,768
126,090,994
127,826,442
131,133,234
154,447,610
153,448,468
156,294,292
158,178,625
162,078,287
163,137,964
164,113,937
163,080,741
164,239,520
164,591,956
167,459,752
167,019,635
166,978,884
163,243,990
164,496,426
163,027,730
163,027,730164,496,426163,243,990166,978,884167,019,635167,459,752164,591,956164,239,520163,080,741164,113,937163,137,964162,078,287158,178,625156,294,292153,448,468154,447,610131,133,234127,826,442126,090,994124,038,768122,395,334122,648,660117,858,575117,742,015116,999,076119,092,932117,755,479116,116,508112,465,675112,536,643110,130,127108,169,747105,086,847108,340,927107,694,545103,207,500102,537,93972,835,00868,364,43165,662,86563,346,89262,751,61761,506,99161,266,26760,080,00460,165,81158,679,68357,557,10057,254,88746,282,81145,042,37544,801,71745,153,49545,795,96244,467,36343,604,73842,749,04144,730,37343,413,96041,898,53140,700,91839,750,18438,361,98837,744,90837,491,07237,044,75636,632,3079,025,3776,680,024787,324774,998706,824667,572640,041619,673588,050545,319505,412485,021411,042371,336342,072325,359296,811284,092264,548260,566249,066248,013242,909234,624219,977213,458-573,214-534,592-504,316-173,210-101,878-37,2907,796121,064117,319147,387143,202147,059141,418128,786
   Common Stock
50,188
50,188
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
65,245
78,294
78,294
78,294
78,294
156,588
156,588
156,588
156,588
250,540
250,540
250,540
250,540
275,595
275,595
275,595
275,595
358,273
358,273
358,273
358,273
3,389,273
3,389,273
4,113,911
4,113,911
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
8,227,821
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
9,584,721
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
11,501,700
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
13,064,200
0
013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20013,064,20011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,70011,501,7009,584,7219,584,7219,584,7219,584,7219,584,7219,584,7219,584,7219,584,7219,584,7219,584,7219,584,7219,584,7218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8218,227,8214,113,9114,113,9113,389,2733,389,273358,273358,273358,273358,273275,595275,595275,595275,595250,540250,540250,540250,540156,588156,588156,588156,58878,29478,29478,29478,29465,24565,24565,24565,24565,24565,24565,24565,24565,24565,24565,24565,24565,24565,24565,24565,24550,18850,188
   Retained Earnings 
9,336
17,551
5,805
1,619
5,803
-24,264
-20,519
-133,787
-178,873
-243,462
-314,793
-645,899
-676,175
-714,797
5,687
12,206
19,546
27,831
19,886
20,886
21,858
25,840
29,726
42,445
47,610
63,787
61,734
101,437
115,281
135,672
150,524
193,255
200,609
220,977
165,352
203,958
237,929
242,323
2,431,553
4,487,942
4,120,163
5,018,049
4,485,967
5,126,538
4,788,338
5,784,369
6,418,129
7,528,013
7,218,380
8,229,818
7,414,792
8,326,440
8,234,009
9,419,155
9,234,617
9,728,433
9,187,635
10,236,727
9,978,977
10,393,786
10,162,729
11,596,640
11,677,915
12,703,648
12,009,887
13,220,230
13,737,239
15,808,778
16,557,451
20,659,109
23,830,944
24,731,172
25,319,984
27,070,804
24,402,176
26,493,717
26,331,639
28,567,467
27,815,465
29,928,354
30,297,546
32,283,260
30,928,590
31,448,963
31,335,629
35,071,754
35,048,844
36,868,907
36,859,496
39,113,849
40,681,874
44,917,360
41,222,398
44,805,266
46,052,540
49,691,755
47,504,316
48,709,514
47,985,706
49,276,192
46,699,137
49,111,887
47,685,544
48,057,797
42,335,647
43,220,839
41,795,755
41,795,75543,220,83942,335,64748,057,79747,685,54449,111,88746,699,13749,276,19247,985,70648,709,51447,504,31649,691,75546,052,54044,805,26641,222,39844,917,36040,681,87439,113,84936,859,49636,868,90735,048,84435,071,75431,335,62931,448,96330,928,59032,283,26030,297,54629,928,35427,815,46528,567,46726,331,63926,493,71724,402,17627,070,80425,319,98424,731,17223,830,94420,659,10916,557,45115,808,77813,737,23913,220,23012,009,88712,703,64811,677,91511,596,64010,162,72910,393,7869,978,97710,236,7279,187,6359,728,4339,234,6179,419,1558,234,0098,326,4407,414,7928,229,8187,218,3807,528,0136,418,1295,784,3694,788,3385,126,5384,485,9675,018,0494,120,1634,487,9422,431,553242,323237,929203,958165,352220,977200,609193,255150,524135,672115,281101,43761,73463,78747,61042,44529,72625,84021,85820,88619,88627,83119,54612,2065,687-714,797-676,175-645,899-314,793-243,462-178,873-133,787-20,519-24,2645,8031,6195,80517,5519,336
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
69,262
73,679
76,009
76,338
76,338
76,338
76,338
76,338
76,338
76,338
76,338
76,338
76,338
76,338
142,526
142,526
149,833
149,833
149,833
149,886
160,413
160,413
97,778
97,778
121,161
121,697
59,062
59,064
119,200
119,200
119,200
119,200
143,470
143,470
143,947
144,594
178,797
186,728
859,198
1,148,162
28,398,234
27,912,797
24,777,284
24,390,549
25,345,829
25,737,993
26,054,968
26,142,697
27,967,759
28,272,733
27,106,428
27,050,477
28,005,532
28,148,986
27,691,057
26,845,464
27,626,919
27,818,262
37,691,188
37,578,592
38,932,233
38,984,449
38,817,368
38,977,898
39,912,383
39,946,666
40,024,932
40,269,366
42,222,259
42,591,178
67,205,295
66,974,628
70,872,861
69,768,423
69,182,971
70,174,330
72,296,788
72,467,476
73,148,510
74,686,454
75,956,233
75,307,972
74,568,786
74,791,353
75,021,245
76,075,206
75,844,791
75,668,161
77,729,798
77,210,894
78,949,660
96,466,049
99,161,870
98,424,826
99,061,885
99,322,332
102,569,448
102,340,223
102,030,835
28,399,564
104,828,619
31,458,217
106,269,891
105,856,887
107,844,143
-582,186
0
0-582,186107,844,143105,856,887106,269,89131,458,217104,828,61928,399,564102,030,835102,340,223102,569,44899,322,33299,061,88598,424,82699,161,87096,466,04978,949,66077,210,89477,729,79875,668,16175,844,79176,075,20675,021,24574,791,35374,568,78675,307,97275,956,23374,686,45473,148,51072,467,47672,296,78870,174,33069,182,97169,768,42370,872,86166,974,62867,205,29542,591,17842,222,25940,269,36640,024,93239,946,66639,912,38338,977,89838,817,36838,984,44938,932,23337,578,59237,691,18827,818,26227,626,91926,845,46427,691,05728,148,98628,005,53227,050,47727,106,42828,272,73327,967,75926,142,69726,054,96825,737,99325,345,82924,390,54924,777,28427,912,79728,398,2341,148,162859,198186,728178,797144,594143,947143,470143,470119,200119,200119,200119,20059,06459,062121,697121,16197,77897,778160,413160,413149,886149,833149,833149,833142,526142,52676,33876,33876,33876,33876,33876,33876,33876,33876,33876,33876,33876,00973,67969,262



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.