0 XP   0   0   0

A2B Australia Ltd
Buy, Hold or Sell?

Let's analyse A2B Australia Ltd together

PenkeI guess you are interested in A2B Australia Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of A2B Australia Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about A2B Australia Ltd

I send you an email if I find something interesting about A2B Australia Ltd.

Quick analysis of A2B Australia Ltd (30 sec.)










1. Valuation of A2B Australia Ltd (5 min.)




Live pricePrice per share (EOD)

A$1.37

2. Growth of A2B Australia Ltd (5 min.)




Is A2B Australia Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$57.3m$82m-$13.9m-20.5%

How much money is A2B Australia Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$7m-$5m-$1.9m?
Net Profit Margin-10.9%-11.5%--

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

3. Financial Health of A2B Australia Ltd (5 min.)




4. Comparing to competitors in the Software-Infrastructure industry (5 min.)




  Industry Rankings (Software-Infrastructure)  


Richest
#191 / 348

Most Revenue
#156 / 348

Most Profit
#276 / 348

Most Efficient
#216 / 348


Fundamentals of A2B Australia Ltd

Financial Health

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 very efficient 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 able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of A2B Australia Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit A2B Australia Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • A Net Profit Margin of -32.0% means that $-0.32 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of A2B Australia Ltd:

  • The MRQ is -32.0%. The company is making a huge loss. -2
  • The TTM is -10.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-32.0%TTM-10.9%-21.1%
TTM-10.9%YOY-11.5%+0.7%
TTM-10.9%5Y-5.8%-5.1%
5Y-5.8%10Y3.0%-8.8%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-32.0%-7.7%-24.3%
TTM-10.9%-8.8%-2.1%
YOY-11.5%-8.0%-3.5%
5Y-5.8%-10.0%+4.2%
10Y3.0%-11.2%+14.2%
1.1.2. Return on Assets

Shows how efficient A2B Australia Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • -11.9% Return on Assets means that A2B Australia Ltd generated $-0.12 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of A2B Australia Ltd:

  • The MRQ is -11.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -5.9%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-11.9%TTM-5.9%-6.1%
TTM-5.9%YOY-4.1%-1.8%
TTM-5.9%5Y-2.2%-3.6%
5Y-2.2%10Y-0.7%-1.6%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-11.9%-1.6%-10.3%
TTM-5.9%-1.9%-4.0%
YOY-4.1%-1.1%-3.0%
5Y-2.2%-2.1%-0.1%
10Y-0.7%-2.2%+1.5%
1.1.3. Return on Equity

Shows how efficient A2B Australia Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • -25.1% Return on Equity means A2B Australia Ltd generated $-0.25 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of A2B Australia Ltd:

  • The MRQ is -25.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -11.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-25.1%TTM-11.2%-13.9%
TTM-11.2%YOY-6.3%-4.9%
TTM-11.2%5Y-3.9%-7.3%
5Y-3.9%10Y-1.1%-2.8%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-25.1%-2.5%-22.6%
TTM-11.2%-3.6%-7.6%
YOY-6.3%-3.0%-3.3%
5Y-3.9%-3.6%-0.3%
10Y-1.1%-3.7%+2.6%

1.2. Operating Efficiency of A2B Australia Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient A2B Australia Ltd is operating .

  • Measures how much profit A2B Australia Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • An Operating Margin of -14.4% means the company generated $-0.14  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of A2B Australia Ltd:

  • The MRQ is -14.4%. The company is operating very inefficient. -2
  • The TTM is -6.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-14.4%TTM-6.1%-8.3%
TTM-6.1%YOY-13.0%+6.9%
TTM-6.1%5Y-3.8%-2.3%
5Y-3.8%10Y10.5%-14.3%
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-14.4%-7.5%-6.9%
TTM-6.1%-6.6%+0.5%
YOY-13.0%-6.6%-6.4%
5Y-3.8%-5.1%+1.3%
10Y10.5%-6.1%+16.6%
1.2.2. Operating Ratio

Measures how efficient A2B Australia Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software-Infrastructure industry mean).
  • An Operation Ratio of 0.32 means that the operating costs are $0.32 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of A2B Australia Ltd:

  • The MRQ is 0.318. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.080. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.318TTM0.080+0.239
TTM0.080YOY0.205-0.125
TTM0.0805Y0.350-0.271
5Y0.35010Y0.334+0.017
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3181.208-0.890
TTM0.0801.236-1.156
YOY0.2051.244-1.039
5Y0.3501.219-0.869
10Y0.3341.171-0.837

1.3. Liquidity of A2B Australia Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if A2B Australia Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Software-Infrastructure industry mean).
  • A Current Ratio of 1.18 means the company has $1.18 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of A2B Australia Ltd:

  • The MRQ is 1.176. The company is just able to pay all its short-term debts.
  • The TTM is 1.226. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.176TTM1.226-0.050
TTM1.226YOY1.435-0.209
TTM1.2265Y1.622-0.396
5Y1.62210Y1.171+0.451
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1761.441-0.265
TTM1.2261.548-0.322
YOY1.4351.875-0.440
5Y1.6221.890-0.268
10Y1.1711.935-0.764
1.3.2. Quick Ratio

Measures if A2B Australia Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • A Quick Ratio of 1.07 means the company can pay off $1.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of A2B Australia Ltd:

  • The MRQ is 1.073. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.003. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.073TTM1.003+0.070
TTM1.003YOY1.102-0.098
TTM1.0035Y1.315-0.312
5Y1.31510Y0.999+0.316
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0731.033+0.040
TTM1.0031.174-0.171
YOY1.1021.508-0.406
5Y1.3151.463-0.148
10Y0.9991.502-0.503

1.4. Solvency of A2B Australia Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of A2B Australia Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare A2B Australia Ltd to Software-Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.52 means that A2B Australia Ltd assets are financed with 51.6% credit (debt) and the remaining percentage (100% - 51.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of A2B Australia Ltd:

  • The MRQ is 0.516. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.432. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.516TTM0.432+0.085
TTM0.432YOY0.342+0.089
TTM0.4325Y0.305+0.127
5Y0.30510Y0.319-0.014
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5160.527-0.011
TTM0.4320.516-0.084
YOY0.3420.496-0.154
5Y0.3050.546-0.241
10Y0.3190.569-0.250
1.4.2. Debt to Equity Ratio

Measures if A2B Australia Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • A Debt to Equity ratio of 108.5% means that company has $1.08 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of A2B Australia Ltd:

  • The MRQ is 1.085. The company is able to pay all its debts with equity. +1
  • The TTM is 0.782. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.085TTM0.782+0.303
TTM0.782YOY0.524+0.258
TTM0.7825Y0.467+0.315
5Y0.46710Y0.489-0.022
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0850.952+0.133
TTM0.7820.978-0.196
YOY0.5240.849-0.325
5Y0.4671.084-0.617
10Y0.4891.135-0.646

2. Market Valuation of A2B Australia Ltd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings A2B Australia Ltd generates.

  • Above 15 is considered overpriced but always compare A2B Australia Ltd to the Software-Infrastructure industry mean.
  • A PE ratio of -12.54 means the investor is paying $-12.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of A2B Australia Ltd:

  • The EOD is -15.621. Company is losing money. -2
  • The MRQ is -12.543. Company is losing money. -2
  • The TTM is -30.782. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-15.621MRQ-12.543-3.079
MRQ-12.543TTM-30.782+18.240
TTM-30.782YOY-35.153+4.370
TTM-30.7825Y-7.556-23.226
5Y-7.55610Y12.594-20.150
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
EOD-15.621-2.433-13.188
MRQ-12.543-3.775-8.768
TTM-30.782-5.723-25.059
YOY-35.153-8.014-27.139
5Y-7.556-4.375-3.181
10Y12.594-3.953+16.547
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of A2B Australia Ltd.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of A2B Australia Ltd:

  • The MRQ is -12.543. Very Bad. -2
  • The TTM is -19.520. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-12.543TTM-19.520+6.977
TTM-19.520YOY-119.761+100.241
TTM-19.5205Y-1.434-18.086
5Y-1.43410Y17.890-19.324
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
MRQ-12.5432.844-15.387
TTM-19.5202.051-21.571
YOY-119.7615.487-125.248
5Y-1.43423.297-24.731
10Y17.89033.461-15.571

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of A2B Australia Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software-Infrastructure industry mean).
  • A PB ratio of 1.55 means the investor is paying $1.55 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of A2B Australia Ltd:

  • The EOD is 1.928. Good. +1
  • The MRQ is 1.548. Good. +1
  • The TTM is 1.537. Good. +1
Trends
Current periodCompared to+/- 
EOD1.928MRQ1.548+0.380
MRQ1.548TTM1.537+0.011
TTM1.537YOY1.189+0.348
TTM1.5375Y1.320+0.217
5Y1.32010Y1.346-0.027
Compared to industry (Software-Infrastructure)
PeriodCompanyIndustry (mean)+/- 
EOD1.9282.639-0.711
MRQ1.5483.088-1.540
TTM1.5373.204-1.667
YOY1.1894.653-3.464
5Y1.3203.882-2.562
10Y1.3464.277-2.931
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of A2B Australia Ltd.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of A2B Australia Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.158-0.055-65%-0.038-76%-0.041-74%-0.051-68%
Book Value Growth--0.8180.937-13%0.964-15%0.964-15%0.973-16%
Book Value Per Share--0.7110.845-16%1.004-29%1.155-38%2.033-65%
Book Value Per Share Growth--0.8180.937-13%0.964-15%0.964-15%0.973-16%
Current Ratio--1.1761.226-4%1.435-18%1.622-27%1.171+0%
Debt To Asset Ratio--0.5160.432+20%0.342+51%0.305+69%0.319+62%
Debt To Equity Ratio--1.0850.782+39%0.524+107%0.467+132%0.489+122%
Dividend Per Share----0%0.005-100%0.015-100%0.055-100%
Eps---0.088-0.058-34%-0.037-58%-0.024-73%0.016-642%
Eps Growth--1.0000.582+72%0.959+4%0.898+11%0.812+23%
Free Cash Flow Per Share---0.048-0.021-56%-0.004-92%0.011-547%0.048-201%
Free Cash Flow Per Share Growth--1.000-0.949+195%-0.523+152%1.089-8%1.025-2%
Free Cash Flow To Equity Per Share---0.0020.010-117%0.011-114%0.049-103%0.123-101%
Free Cash Flow To Equity Per Share Growth--1.0001.137-12%0.164+512%1.427-30%1.196-16%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.871+15%
Intrinsic Value_10Y_max--8.633--------
Intrinsic Value_10Y_min---3.873--------
Intrinsic Value_1Y_max--0.290--------
Intrinsic Value_1Y_min---0.137--------
Intrinsic Value_3Y_max--1.309--------
Intrinsic Value_3Y_min---0.632--------
Intrinsic Value_5Y_max--2.857--------
Intrinsic Value_5Y_min---1.364--------
Net Profit Margin---0.320-0.109-66%-0.115-64%-0.058-82%0.030-1184%
Operating Margin---0.144-0.061-58%-0.130-10%-0.038-74%0.105-237%
Operating Ratio--0.3180.080+300%0.205+56%0.350-9%0.334-5%
Pb Ratio1.928+20%1.5481.537+1%1.189+30%1.320+17%1.346+15%
Pe Ratio-15.621-25%-12.543-30.782+145%-35.153+180%-7.556-40%12.594-200%
Peg Ratio---12.543-19.520+56%-119.761+855%-1.434-89%17.890-170%
Price Per Share1.370+20%1.1001.296-15%1.188-7%1.517-27%2.716-60%
Price To Total Gains Ratio-8.695-25%-6.981-13.904+99%7.184-197%46.793-115%51.309-114%
Profit Growth---0.541-100%0.747-100%0.968-100%0.846-100%
Quick Ratio--1.0731.003+7%1.102-3%1.315-18%0.999+7%
Return On Assets---0.119-0.059-51%-0.041-66%-0.022-81%-0.007-94%
Return On Equity---0.251-0.112-55%-0.063-75%-0.039-84%-0.011-96%
Total Gains Per Share---0.158-0.055-65%-0.033-79%-0.026-83%0.004-3872%
Usd Book Value--57308942.00068128050.600-16%82064422.350-30%93393028.195-39%164069738.047-65%
Usd Book Value Change Per Share---0.105-0.037-65%-0.025-76%-0.027-74%-0.034-68%
Usd Book Value Per Share--0.4730.562-16%0.668-29%0.768-38%1.352-65%
Usd Dividend Per Share----0%0.003-100%0.010-100%0.037-100%
Usd Eps---0.058-0.039-34%-0.025-58%-0.016-73%0.011-642%
Usd Free Cash Flow---3909968.100-1711151.600-56%-340093.044-91%870580.066-549%3866460.982-201%
Usd Free Cash Flow Per Share---0.032-0.014-56%-0.003-92%0.007-547%0.032-201%
Usd Free Cash Flow To Equity Per Share---0.0010.006-117%0.008-114%0.033-103%0.082-101%
Usd Price Per Share0.911+20%0.7320.862-15%0.790-7%1.009-27%1.807-60%
Usd Profit---14146939.200-7015089.525-50%-5031830.225-64%-2751216.841-81%892578.736-1685%
Usd Revenue--44215838.00020979902.850+111%25617584.406+73%27438547.711+61%28804316.694+54%
Usd Total Gains Per Share---0.105-0.037-65%-0.022-79%-0.018-83%0.003-3872%
 EOD+2 -3MRQTTM+6 -31YOY+5 -345Y+6 -3310Y+9 -31

4.2. Fundamental Score

Let's check the fundamental score of A2B Australia Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-15.621
Price to Book Ratio (EOD)Between0-11.928
Net Profit Margin (MRQ)Greater than0-0.320
Operating Margin (MRQ)Greater than0-0.144
Quick Ratio (MRQ)Greater than11.073
Current Ratio (MRQ)Greater than11.176
Debt to Asset Ratio (MRQ)Less than10.516
Debt to Equity Ratio (MRQ)Less than11.085
Return on Equity (MRQ)Greater than0.15-0.251
Return on Assets (MRQ)Greater than0.05-0.119
Total3/10 (30.0%)

4.3. Technical Score

Let's check the technical score of A2B Australia Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.370
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets178,073
Total Liabilities91,933
Total Stockholder Equity84,736
 As reported
Total Liabilities 91,933
Total Stockholder Equity+ 84,736
Total Assets = 178,073

Assets

Total Assets178,073
Total Current Assets79,538
Long-term Assets79,538
Total Current Assets
Cash And Cash Equivalents 12,295
Net Receivables 60,254
Inventory 3,667
Other Current Assets 3,322
Total Current Assets  (as reported)79,538
Total Current Assets  (calculated)79,538
+/-0
Long-term Assets
Property Plant Equipment 30,190
Goodwill 27,487
Long Term Investments 977
Intangible Assets 14,071
Other Assets 25,810
Long-term Assets  (as reported)98,535
Long-term Assets  (calculated)98,535
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities67,625
Long-term Liabilities24,308
Total Stockholder Equity84,736
Total Current Liabilities
Short-term Debt 3,205
Short Long Term Debt 1,649
Accounts payable 10,222
Other Current Liabilities 54,080
Total Current Liabilities  (as reported)67,625
Total Current Liabilities  (calculated)69,156
+/- 1,531
Long-term Liabilities
Long term Debt Total 22,804
Other Liabilities 1,504
Long-term Liabilities  (as reported)24,308
Long-term Liabilities  (calculated)24,308
+/-0
Total Stockholder Equity
Common Stock138,325
Retained Earnings -74,428
Accumulated Other Comprehensive Income 20,839
Total Stockholder Equity (as reported)84,736
Total Stockholder Equity (calculated)84,736
+/-0
Other
Capital Stock138,325
Cash And Equivalents12,295
Cash and Short Term Investments 12,295
Common Stock Shares Outstanding 121,231
Current Deferred Revenue118
Liabilities and Stockholders Equity 178,073
Net Debt 13,714
Net Invested Capital 103,659
Net Tangible Assets 43,178
Net Working Capital 11,913
Short Long Term Debt Total 26,009



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-06-302017-03-312016-12-312016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
102,941
0
0
0
110,409
0
0
0
137,797
0
0
0
145,769
0
0
0
158,404
0
0
0
166,536
0
0
0
228,794
0
0
0
310,188
0
0
0
377,694
0
0
0
418,905
0
0
0
448,866
0
0
0
478,954
0
0
0
520,705
0
0
0
573,136
0
0
0
560,334
0
0
0
556,802
0
0
0
530,610
0
0
216,597
199,392
0
204,693
207,541
207,542
214,908
214,908
234,972
234,972
0
190,666
0
190,565
0
177,989
0
182,217
0
178,073
178,0730182,2170177,9890190,5650190,6660234,972234,972214,908214,908207,542207,541204,6930199,392216,59700530,610000556,802000560,334000573,136000520,705000478,954000448,866000418,905000377,694000310,188000228,794000166,536000158,404000145,769000137,797000110,409000102,941000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
81,020
0
0
0
80,051
0
0
0
89,713
0
0
0
95,640
0
0
0
93,479
0
0
0
90,186
0
0
0
92,812
0
0
0
83,503
0
0
0
106,205
0
0
0
96,511
0
0
0
116,652
0
0
0
115,228
0
0
0
146,417
0
0
0
133,416
0
0
0
112,988
0
0
0
100,705
0
0
0
95,645
0
0
112,702
92,477
0
98,363
95,690
95,690
100,456
100,456
95,639
95,639
66,972
66,972
70,815
70,815
68,998
68,998
74,905
74,905
79,538
79,538
79,53879,53874,90574,90568,99868,99870,81570,81566,97266,97295,63995,639100,456100,45695,69095,69098,363092,477112,7020095,645000100,705000112,988000133,416000146,417000115,228000116,65200096,511000106,20500083,50300092,81200090,18600093,47900095,64000089,71300080,05100081,020000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,707
0
0
0
38,730
0
0
0
39,220
0
0
0
47,455
0
0
0
45,616
0
0
0
38,259
0
0
0
33,184
0
0
0
12,269
0
0
0
24,730
0
0
0
28,645
0
0
0
30,939
0
0
0
22,885
0
0
0
51,162
0
0
0
43,915
0
0
0
41,856
0
0
0
23,856
0
0
0
13,039
0
0
29,456
20,152
0
22,253
18,124
18,124
19,172
19,172
8,433
8,433
0
25,759
0
21,095
0
11,874
0
14,993
0
12,295
12,295014,993011,874021,095025,75908,4338,43319,17219,17218,12418,12422,253020,15229,4560013,03900023,85600041,85600043,91500051,16200022,88500030,93900028,64500024,73000012,26900033,18400038,25900045,61600047,45500039,22000038,73000040,707000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,214
0
0
0
41,321
0
0
0
49,078
0
0
0
47,171
0
0
0
46,885
0
0
0
51,245
0
0
0
58,854
0
0
0
70,313
0
0
0
79,303
0
0
0
66,375
0
0
0
70,209
0
0
0
84,966
0
0
0
88,914
0
0
0
82,559
0
0
0
65,257
0
0
0
69,086
0
0
0
78,477
0
0
78,755
63,313
0
64,880
68,186
68,186
72,559
72,559
76,587
76,587
34,217
34,217
43,463
43,463
50,224
44,620
52,671
52,671
60,254
60,254
60,25460,25452,67152,67144,62050,22443,46343,46334,21734,21776,58776,58772,55972,55968,18668,18664,880063,31378,7550078,47700069,08600065,25700082,55900088,91400084,96600070,20900066,37500079,30300070,31300058,85400051,24500046,88500047,17100049,07800041,32100039,214000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,099
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,360
0
0
0
3,557
0
0
0
4,061
0
0
0
4,018
0
0
0
2,953
0
0
0
3,665
0
0
0
2,808
0
0
3,480
0
0
6,998
0
0
0
5,324
0
0
0
3,987
0
0
0
9,233
59,900
59,900
0
3,322
3,322059,90059,9009,2330003,9870005,3240006,998003,480002,8080003,6650002,9530004,0180004,0610003,55700013,3600000000000000000000000000000000000000001,099000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,921
0
0
0
30,357
0
0
0
48,084
0
0
0
50,129
0
0
0
64,925
0
0
0
76,350
0
0
0
135,982
0
0
0
226,685
0
0
0
271,489
0
0
0
322,394
0
0
0
332,214
0
0
0
363,726
0
0
0
374,288
0
0
0
439,720
0
0
0
447,346
0
0
0
456,097
0
0
0
434,965
0
0
103,895
0
0
106,330
0
0
0
114,452
0
0
0
123,694
0
0
0
108,991
0
0
0
98,535
98,535000108,991000123,694000114,452000106,33000103,89500434,965000456,097000447,346000439,720000374,288000363,726000332,214000322,394000271,489000226,685000135,98200076,35000064,92500050,12900048,08400030,35700021,921000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,944
0
0
0
18,947
0
0
0
28,906
0
0
0
28,825
0
0
0
33,059
0
0
0
41,540
0
0
0
36,288
0
0
0
39,159
0
0
0
40,152
0
0
0
39,242
0
0
0
34,864
0
0
0
51,185
0
0
0
46,606
0
0
0
43,807
0
0
0
38,265
0
0
0
39,025
0
0
0
40,233
0
0
35,392
37,243
0
38,300
39,117
39,117
38,923
38,923
60,333
60,333
57,560
57,560
55,704
55,704
45,705
45,705
41,358
41,358
30,190
30,190
30,19030,19041,35841,35845,70545,70555,70455,70457,56057,56060,33360,33338,92338,92339,11739,11738,300037,24335,3920040,23300039,02500038,26500043,80700046,60600051,18500034,86400039,24200040,15200039,15900036,28800041,54000033,05900028,82500028,90600018,94700016,944000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,678
0
0
0
2,429
0
0
0
2,179
0
0
0
1,929
0
0
0
7,950
0
0
0
8,190
0
0
0
11,342
0
0
0
17,492
0
0
0
13,231
0
0
0
13,231
0
0
0
13,231
0
0
0
13,231
0
0
0
13,231
0
0
0
15,032
0
0
0
15,032
0
0
0
15,032
0
0
0
15,249
0
0
15,249
27,899
0
25,098
27,982
27,982
25,708
25,708
27,047
27,047
0
27,487
0
27,487
0
27,487
0
27,487
0
27,487
27,487027,487027,487027,487027,487027,04727,04725,70825,70827,98227,98225,098027,89915,2490015,24900015,03200015,03200015,03200013,23100013,23100013,23100013,23100013,23100017,49200011,3420008,1900007,9500001,9290002,1790002,4290002,678000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
2,899
2,899
2,186
2,186
2,014
2,014
0
1,298
0
0
0
977
0
0
0
977
9770009770001,29802,0142,0142,1862,1862,8992,89900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
891
0
0
0
822
0
0
0
753
0
0
0
685
0
0
0
20,205
0
0
0
44,907
0
0
0
55,869
0
0
0
61,210
0
0
0
62,273
0
0
0
65,229
0
0
0
68,671
0
0
0
81,035
0
0
0
81,000
0
0
0
80,051
0
0
0
53,222
0
0
44,994
32,369
0
33,256
34,639
34,639
38,644
38,644
40,584
40,584
0
25,603
0
25,626
0
20,763
0
20,478
0
14,071
14,071020,478020,763025,626025,603040,58440,58438,64438,64434,63934,63933,256032,36944,9940053,22200080,05100081,00000081,03500068,67100065,22900062,27300061,21000055,86900044,90700020,20500068500075300082200089100000001000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
3,624
0
2,901
7,214
3,211
8,991
4,111
9,355
9,355
11,746
11,746
9,635
9,635
14,059
14,059
17,027
17,027
25,810
25,810
25,81025,81017,02717,02714,05914,0599,6359,63511,74611,7469,3559,3554,1118,9913,2117,2142,90103,62400000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,646
0
0
0
14,414
0
0
0
34,294
0
0
0
25,150
0
0
0
31,675
0
0
0
28,544
0
0
0
72,021
0
0
0
92,577
0
0
0
114,286
0
0
0
139,202
0
0
0
153,961
0
0
0
172,174
0
0
0
199,932
0
0
0
234,005
0
0
0
194,048
0
0
0
163,767
0
0
0
141,698
0
0
35,443
35,390
0
42,498
44,797
44,914
50,822
50,822
71,366
72,226
0
59,344
0
66,019
0
65,005
0
76,975
0
91,933
91,933076,975065,005066,019059,344072,22671,36650,82250,82244,91444,79742,498035,39035,44300141,698000163,767000194,048000234,005000199,932000172,174000153,961000139,202000114,28600092,57700072,02100028,54400031,67500025,15000034,29400014,41400013,646000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,375
0
0
0
13,967
0
0
0
32,821
0
0
0
23,345
0
0
0
28,474
0
0
0
25,545
0
0
0
38,065
0
0
0
54,914
0
0
0
81,443
0
0
0
72,839
0
0
0
75,972
0
0
0
112,263
0
0
0
114,101
0
0
0
50,602
0
0
0
44,209
0
0
0
39,940
0
0
0
35,058
0
0
34,712
34,658
0
41,712
44,027
44,027
49,261
49,261
54,146
54,146
42,073
42,073
46,075
46,075
51,752
51,752
58,735
58,735
67,625
67,625
67,62567,62558,73558,73551,75251,75246,07546,07542,07342,07354,14654,14649,26149,26144,02744,02741,712034,65834,7120035,05800039,94000044,20900050,602000114,101000112,26300075,97200072,83900081,44300054,91400038,06500025,54500028,47400023,34500032,82100013,96700013,375000000000000000000
       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
10,036
0
0
0
9,762
0
0
0
7,779
0
0
0
15,851
0
0
0
27,663
0
0
0
52,435
0
0
0
42,285
0
0
0
50,707
0
0
0
87,174
0
0
0
81,473
0
0
0
15,165
0
0
0
10,065
0
0
0
5,199
0
0
0
3,663
0
0
3,676
3,479
0
3,052
0
2,700
0
2,701
0
2,573
0
4,293
0
1,927
0
3,863
0
1,642
0
3,205
3,20501,64203,86301,92704,29302,57302,70102,70003,05203,4793,676003,6630005,19900010,06500015,16500081,47300087,17400050,70700042,28500052,43500027,66300015,8510007,7790009,76200010,036000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,701
0
0
0
2,031
0
0
0
1,864
0
0
0
1,649
1,6490001,8640002,0310002,70100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,900
33,180
33,180
11,433
11,433
41,014
41,014
7,699
7,699
0
0
12,161
12,161
47,000
47,000
10,222
10,222
10,22210,22247,00047,00012,16112,161007,6997,69941,01441,01411,43311,43333,18033,1808,9000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,269
0
0
0
8,347
0
0
0
28,955
0
0
0
9,589
0
0
0
14,312
0
0
0
14,465
0
0
0
18,714
0
0
0
19,249
0
0
0
18,950
0
0
0
21,481
0
0
0
19,193
0
0
0
15,186
0
0
0
17,171
0
0
0
20,425
0
0
0
23,637
0
0
0
23,508
0
0
0
21,909
0
0
21,793
0
0
29,760
1,080
1,080
27,869
35,127
49,312
49,312
22,099
30,081
41,519
41,519
27,914
35,610
55,322
55,322
46,358
54,080
54,08046,35855,32255,32235,61027,91441,51941,51930,08122,09949,31249,31235,12727,8691,0801,08029,7600021,7930021,90900023,50800023,63700020,42500017,17100015,18600019,19300021,48100018,95000019,24900018,71400014,46500014,3120009,58900028,9550008,3470008,269000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
272
0
0
0
447
0
0
0
1,473
0
0
0
1,804
0
0
0
3,201
0
0
0
2,999
0
0
0
33,956
0
0
0
37,663
0
0
0
32,843
0
0
0
66,363
0
0
0
77,989
0
0
0
59,911
0
0
0
85,831
0
0
0
183,403
0
0
0
149,839
0
0
0
123,827
0
0
0
106,640
0
0
731
0
0
786
0
0
0
1,561
0
0
0
17,271
0
0
0
13,253
0
0
0
24,308
24,30800013,25300017,2710001,5610007860073100106,640000123,827000149,839000183,40300085,83100059,91100077,98900066,36300032,84300037,66300033,9560002,9990003,2010001,8040001,473000447000272000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,951
0
15,926
0
17,079
0
11,318
0
15,041
0
22,804
22,804015,041011,318017,079015,926015,9510000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
770
770
1,561
1,561
1,269
1,269
1,345
1,345
1,777
1,777
1,935
1,935
1,891
1,891
1,504
1,504
1,5041,5041,8911,8911,9351,9351,7771,7771,3451,3451,2691,2691,5611,56177077000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
89,295
0
0
0
95,995
0
0
0
103,503
0
0
0
120,619
0
0
0
126,729
0
0
0
137,992
0
0
0
156,773
0
0
0
217,611
0
0
0
263,408
0
0
0
279,703
0
0
0
294,905
0
0
0
306,780
0
0
0
320,773
0
0
0
339,131
0
0
0
366,286
0
0
0
393,035
0
0
0
388,912
0
0
181,154
164,002
0
162,195
162,628
162,628
163,909
163,909
162,746
162,746
0
130,276
0
124,546
0
111,797
0
105,242
0
84,736
84,7360105,2420111,7970124,5460130,2760162,746162,746163,909163,909162,628162,628162,1950164,002181,15400388,912000393,035000366,286000339,131000320,773000306,780000294,905000279,703000263,408000217,611000156,773000137,992000126,729000120,619000103,50300095,99500089,295000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66,181
0
0
0
68,165
0
0
0
71,606
0
0
0
74,389
0
0
0
71,791
0
0
0
72,431
0
0
0
72,431
0
0
0
113,068
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
0
138,325
0
0
138,325
138,325
0
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325
138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,325138,3250138,325138,32500138,325000138,325000138,325000138,325000138,325000138,325000138,325000138,325000138,325000113,06800072,43100072,43100071,79100074,38900071,60600068,16500066,181000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-7,525
0
0
0
-10,378
0
0
0
-14,200
0
0
0
56
0
0
0
788
0
0
0
1,284
0
0
0
923
0
0
0
1,497
0
0
0
559
0
0
0
-3,582
0
0
0
-5,038
0
0
0
-6,773
0
0
0
-8,192
0
0
0
-7,071
0
0
0
-3,519
0
0
0
768
0
0
0
-4,885
0
0
228
0
0
348
0
0
0
71
0
0
0
19,256
0
0
0
19,782
0
0
0
20,839
20,83900019,78200019,256000710003480022800-4,885000768000-3,519000-7,071000-8,192000-6,773000-5,038000-3,5820005590001,4970009230001,28400078800056000-14,200000-10,378000-7,525000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,728
0
0
0
11,561
0
0
0
14,451
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
265
265
71
177
0
0
433
1,046
929
929
959
959
1,258
1,258
2,016
2,016
2,0162,0161,2581,2589599599299291,04643300177712652650000000000000000000000000000000000000000000000000000000000000014,45100011,5610007,728000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.