0 XP   0   0   0

Auswide Bank Ltd
Buy, Hold or Sell?

Let's analyse Auswide Bank Ltd together

PenkeI guess you are interested in Auswide Bank 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 Auswide Bank 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 Auswide Bank Ltd

I send you an email if I find something interesting about Auswide Bank Ltd.

Quick analysis of Auswide Bank Ltd (30 sec.)










1. Valuation of Auswide Bank Ltd (5 min.)




Live pricePrice per share (EOD)

A$5.25

2. Growth of Auswide Bank Ltd (5 min.)




Is Auswide Bank Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$195.4m$171.6m$15.7m8.4%

How much money is Auswide Bank Ltd making?

Current yearPrevious yearGrowGrow %
Making money$7.2m$6.5m$681.9k9.4%
Net Profit Margin0.0%0.0%--

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

3. Financial Health of Auswide Bank Ltd (5 min.)




4. Comparing to competitors in the Banks-Regional industry (5 min.)




  Industry Rankings (Banks-Regional)  



Fundamentals of Auswide Bank Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Auswide Bank Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Auswide Bank Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Auswide Bank Ltd to the Banks-Regional industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Auswide Bank Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y15.7%-15.7%
5Y15.7%10Y18.8%-3.1%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-32.4%-32.4%
TTM-26.3%-26.3%
YOY-22.4%-22.4%
5Y15.7%24.1%-8.4%
10Y18.8%18.9%-0.1%
1.1.2. Return on Assets

Shows how efficient Auswide Bank Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Auswide Bank Ltd to the Banks-Regional industry mean.
  • 0.3% Return on Assets means that Auswide Bank Ltd generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Auswide Bank Ltd:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.2%+0.1%
TTM0.2%YOY0.2%+0.0%
TTM0.2%5Y0.2%+0.1%
5Y0.2%10Y0.1%+0.0%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%0.3%0.0%
TTM0.2%0.2%+0.0%
YOY0.2%0.2%+0.0%
5Y0.2%0.2%0.0%
10Y0.1%0.2%-0.1%
1.1.3. Return on Equity

Shows how efficient Auswide Bank Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Auswide Bank Ltd to the Banks-Regional industry mean.
  • 4.8% Return on Equity means Auswide Bank Ltd generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Auswide Bank Ltd:

  • The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM3.8%+1.0%
TTM3.8%YOY3.8%+0.0%
TTM3.8%5Y2.7%+1.1%
5Y2.7%10Y2.1%+0.6%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%3.3%+1.5%
TTM3.8%2.7%+1.1%
YOY3.8%2.5%+1.3%
5Y2.7%2.5%+0.2%
10Y2.1%3.0%-0.9%

1.2. Operating Efficiency of Auswide Bank Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Auswide Bank Ltd is operating .

  • Measures how much profit Auswide Bank 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 Auswide Bank Ltd to the Banks-Regional 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 Auswide Bank Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y66.3%-66.3%
5Y66.3%10Y122.4%-56.1%
1.2.2. Operating Ratio

Measures how efficient Auswide Bank Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks-Regional 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 Auswide Bank Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.300-0.300
5Y0.30010Y0.240+0.060

1.3. Liquidity of Auswide Bank Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Auswide Bank Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks-Regional 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 Auswide Bank Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.322-0.322
TTM0.322YOY1.604-1.282
TTM0.3225Y1.286-0.964
5Y1.28610Y0.675+0.611
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
TTM0.3220.105+0.217
YOY1.6040.252+1.352
5Y1.2860.225+1.061
10Y0.6750.112+0.563
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Auswide Bank Ltd to the Banks-Regional 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 Auswide Bank Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.297-0.297
TTM0.297YOY0.231+0.066
TTM0.2975Y0.229+0.068
5Y0.22910Y0.121+0.108

1.4. Solvency of Auswide Bank Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Auswide Bank Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Auswide Bank Ltd to Banks-Regional industry mean.
  • A Debt to Asset Ratio of 0.94 means that Auswide Bank Ltd assets are financed with 93.9% credit (debt) and the remaining percentage (100% - 93.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Auswide Bank Ltd:

  • The MRQ is 0.939. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.938. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.939TTM0.938+0.001
TTM0.938YOY0.938+0.000
TTM0.9385Y0.935+0.003
5Y0.93510Y0.932+0.004
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9390.918+0.021
TTM0.9380.918+0.020
YOY0.9380.920+0.018
5Y0.9350.922+0.013
10Y0.9320.929+0.003
1.4.2. Debt to Equity Ratio

Measures if Auswide Bank Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Auswide Bank Ltd to the Banks-Regional industry mean.
  • A Debt to Equity ratio of 1,552.5% means that company has $15.53 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Auswide Bank Ltd:

  • The MRQ is 15.525. The company is unable to pay all its debts with equity. -1
  • The TTM is 15.226. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ15.525TTM15.226+0.299
TTM15.226YOY15.175+0.051
TTM15.2265Y14.537+0.689
5Y14.53710Y13.739+0.797
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ15.52511.213+4.312
TTM15.22611.266+3.960
YOY15.17511.512+3.663
5Y14.53711.995+2.542
10Y13.73913.552+0.187

2. Market Valuation of Auswide Bank 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 Auswide Bank Ltd generates.

  • Above 15 is considered overpriced but always compare Auswide Bank Ltd to the Banks-Regional industry mean.
  • A PE ratio of 19.35 means the investor is paying $19.35 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Auswide Bank Ltd:

  • The EOD is 17.077. Very good. +2
  • The MRQ is 19.354. Very good. +2
  • The TTM is 39.099. Good. +1
Trends
Current periodCompared to+/- 
EOD17.077MRQ19.354-2.277
MRQ19.354TTM39.099-19.745
TTM39.099YOY45.842-6.743
TTM39.0995Y42.535-3.436
5Y42.53510Y80.793-38.259
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD17.07715.735+1.342
MRQ19.35416.652+2.702
TTM39.09925.395+13.704
YOY45.84246.436-0.594
5Y42.53540.956+1.579
10Y80.79342.289+38.504
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Auswide Bank 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 Auswide Bank Ltd:

  • The MRQ is 8.523. Seems overpriced? -1
  • The TTM is 37.295. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ8.523TTM37.295-28.772
TTM37.295YOY43.888-6.593
TTM37.2955Y51.871-14.575
5Y51.87110Y83.355-31.485
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ8.52310.101-1.578
TTM37.29534.304+2.991
YOY43.88875.617-31.729
5Y51.87157.385-5.514
10Y83.35551.972+31.383

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

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

  • At or below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • A PB ratio of 0.93 means the investor is paying $0.93 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Auswide Bank Ltd:

  • The EOD is 0.821. Very good. +2
  • The MRQ is 0.930. Very good. +2
  • The TTM is 1.048. Good. +1
Trends
Current periodCompared to+/- 
EOD0.821MRQ0.930-0.109
MRQ0.930TTM1.048-0.118
TTM1.048YOY1.171-0.123
TTM1.0485Y1.052-0.004
5Y1.05210Y1.120-0.069
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.8210.514+0.307
MRQ0.9300.544+0.386
TTM1.0480.594+0.454
YOY1.1710.901+0.270
5Y1.0520.850+0.202
10Y1.1201.158-0.038
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Auswide Bank 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--0.2540.177+43%0.106+140%0.072+250%0.056+357%
Book Value Growth--1.0411.030+1%1.019+2%1.013+3%1.011+3%
Book Value Per Share--6.3986.136+4%5.621+14%5.450+17%4.963+29%
Book Value Per Share Growth--1.0411.030+1%1.019+2%1.013+3%1.011+3%
Current Ratio---0.322-100%1.604-100%1.286-100%0.675-100%
Debt To Asset Ratio--0.9390.938+0%0.938+0%0.935+0%0.932+1%
Debt To Equity Ratio--15.52515.226+2%15.175+2%14.537+7%13.739+13%
Dividend Per Share--0.0000.052-100%0.076-100%0.067-100%0.060-100%
Dividend Per Share Growth--0.0010.665-100%1.200-100%1.024-100%1.018-100%
Eps--0.3070.193+60%0.144+114%0.147+109%0.108+185%
Eps Growth--2.2711.393+63%1.046+117%1.168+94%1.233+84%
Free Cash Flow Per Share---0.495-2.297+364%-1.472+197%-0.620+25%-0.256-48%
Free Cash Flow Per Share Growth--1.845-0.538+129%-5.115+377%-0.334+118%0.710+160%
Free Cash Flow To Equity Per Share--2.1930.903+143%-0.981+145%0.323+579%0.246+790%
Free Cash Flow To Equity Per Share Growth--8.4903.371+152%0.818+938%3.184+167%2.067+311%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--491.206--------
Intrinsic Value_10Y_min---60.297--------
Intrinsic Value_1Y_max--6.259--------
Intrinsic Value_1Y_min---8.708--------
Intrinsic Value_3Y_max--51.550--------
Intrinsic Value_3Y_min---24.010--------
Intrinsic Value_5Y_max--136.315--------
Intrinsic Value_5Y_min---36.834--------
Net Profit Margin----0%-0%0.157-100%0.188-100%
Operating Margin----0%-0%0.663-100%1.224-100%
Operating Ratio----0%-0%0.300-100%0.240-100%
Pb Ratio0.821-13%0.9301.048-11%1.171-21%1.052-12%1.120-17%
Pe Ratio17.077-13%19.35439.099-51%45.842-58%42.535-54%80.793-76%
Peg Ratio--8.52337.295-77%43.888-81%51.871-84%83.355-90%
Price Per Share5.250-13%5.9506.403-7%6.578-10%5.735+4%5.514+8%
Price To Total Gains Ratio20.693-13%23.45244.093-47%55.302-58%57.785-59%72.532-68%
Profit Growth--1.1351.196-5%1.273-11%1.168-3%1.211-6%
Quick Ratio---0.297-100%0.231-100%0.229-100%0.121-100%
Return On Assets--0.0030.002+23%0.002+23%0.002+67%0.001+109%
Return On Equity--0.0480.038+25%0.038+26%0.027+76%0.021+130%
Total Gains Per Share--0.2540.230+11%0.182+40%0.140+82%0.115+120%
Total Gains Per Share Growth--0.7111.833-61%2.052-65%2.096-66%1.886-62%
Usd Book Value--195403267.100187400595.167+4%171682161.925+14%166437995.953+17%151570223.119+29%
Usd Book Value Change Per Share--0.1690.118+43%0.070+140%0.048+250%0.037+357%
Usd Book Value Per Share--4.2574.082+4%3.740+14%3.626+17%3.302+29%
Usd Dividend Per Share--0.0000.035-100%0.051-100%0.045-100%0.040-100%
Usd Eps--0.2050.128+60%0.096+114%0.098+109%0.072+185%
Usd Free Cash Flow---15114285.400-70142357.233+364%-44960641.350+197%-18923889.493+25%-7805361.208-48%
Usd Free Cash Flow Per Share---0.329-1.528+364%-0.979+197%-0.412+25%-0.170-48%
Usd Free Cash Flow To Equity Per Share--1.4590.601+143%-0.652+145%0.215+579%0.164+790%
Usd Price Per Share3.493-13%3.9594.260-7%4.376-10%3.816+4%3.669+8%
Usd Profit--9389378.9007264632.467+29%6582727.688+43%4657686.514+102%3317590.098+183%
Usd Revenue----0%-0%6394600.982-100%8179422.073-100%
Usd Total Gains Per Share--0.1690.153+11%0.121+40%0.093+82%0.077+120%
 EOD+3 -2MRQTTM+26 -11YOY+26 -115Y+27 -1410Y+24 -17

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1517.077
Price to Book Ratio (EOD)Between0-10.821
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.939
Debt to Equity Ratio (MRQ)Less than115.525
Return on Equity (MRQ)Greater than0.150.048
Return on Assets (MRQ)Greater than0.050.003
Total2/10 (20.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose5.200
Total0/1 (0.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets4,853,587
Total Liabilities4,559,880
Total Stockholder Equity293,707
 As reported
Total Liabilities 4,559,880
Total Stockholder Equity+ 293,707
Total Assets = 4,853,587

Assets

Total Assets4,853,587
Total Current Assets-
Long-term Assets-
Total Current Assets
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Property Plant Equipment 19,201
Goodwill 46,363
Intangible Assets 3,174
Long-term Assets  (as reported)0
Long-term Assets  (calculated)68,738
+/- 68,738

Liabilities & Shareholders' Equity

Total Current Liabilities-
Long-term Liabilities-
Total Stockholder Equity293,707
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long term Debt Total 688,384
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)688,384
+/- 688,384
Total Stockholder Equity
Common Stock209,137
Retained Earnings 70,156
Other Stockholders Equity 8,470
Total Stockholder Equity (as reported)293,707
Total Stockholder Equity (calculated)287,763
+/- 5,944
Other
Common Stock Shares Outstanding 45,358
Liabilities and Stockholders Equity 4,853,587



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
589,021
0
0
0
635,319
0
0
0
741,306
0
0
0
923,885
0
979,143
0
582,932
0
625,654
0
617,561
0
718,056
0
767,799
0
828,261
0
841,893
0
870,317
0
889,986
0
1,573,571
0
1,645,120
1,677,318
1,677,318
1,731,513
1,731,420
1,803,086
1,803,086
2,277,706
2,277,706
2,409,567
2,409,567
2,478,096
2,478,096
2,602,581
2,602,581
2,724,911
2,724,911
2,835,834
2,835,834
2,708,893
2,708,893
2,711,438
2,711,438
2,697,319
2,696,595
2,644,350
2,644,350
2,672,381
2,672,381
2,659,979
2,659,979
2,634,195
2,634,195
2,694,905
2,694,905
2,717,024
2,717,024
2,810,778
2,810,778
3,072,411
3,072,820
3,101,701
3,101,701
3,289,978
3,289,978
3,244,718
3,244,718
3,350,275
3,350,275
3,449,698
3,449,698
3,603,402
3,603,402
3,727,819
3,727,819
0
3,789,466
0
4,027,403
0
4,155,785
0
4,357,447
0
4,504,563
4,853,587
4,853,5874,504,56304,357,44704,155,78504,027,40303,789,46603,727,8193,727,8193,603,4023,603,4023,449,6983,449,6983,350,2753,350,2753,244,7183,244,7183,289,9783,289,9783,101,7013,101,7013,072,8203,072,4112,810,7782,810,7782,717,0242,717,0242,694,9052,694,9052,634,1952,634,1952,659,9792,659,9792,672,3812,672,3812,644,3502,644,3502,696,5952,697,3192,711,4382,711,4382,708,8932,708,8932,835,8342,835,8342,724,9112,724,9112,602,5812,602,5812,478,0962,478,0962,409,5672,409,5672,277,7062,277,7061,803,0861,803,0861,731,4201,731,5131,677,3181,677,3181,645,12001,573,5710889,9860870,3170841,8930828,2610767,7990718,0560617,5610625,6540582,9320979,1430923,885000741,306000635,319000589,02100000000000000
   > Total 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
2,214,504
0
0
0
2,413,862
0
0
0
2,662,344
0
0
0
2,647,064
0
0
0
2,637,368
0
0
0
2,613,366
0
0
0
2,574,068
0
0
0
2,657,020
0
0
0
3,008,194
133,934
133,934
400,284
3,218,462
160,553
160,553
325,576
3,241,121
132,601
132,601
394,002
3,479,278
133,201
133,201
426,881
3,634,179
163,922
163,922
473,660
4,027,490
183,412
183,412
583,064
586,886
0
0586,886583,064183,412183,4124,027,490473,660163,922163,9223,634,179426,881133,201133,2013,479,278394,002132,601132,6013,241,121325,576160,553160,5533,218,462400,284133,934133,9343,008,1940002,657,0200002,574,0680002,613,3660002,637,3680002,647,0640002,662,3440002,413,8620002,214,5040000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,135
0
0
0
13,130
0
0
0
8,206
0
0
0
8,809
0
10,827
0
17,139
0
18,848
0
28,568
0
24,924
0
35,062
0
36,712
0
31,898
0
48,118
0
45,361
0
36,993
0
62,756
46,677
46,677
50,073
52,357
56,405
56,405
72,360
92,820
100,402
100,402
78,173
115,596
98,334
98,334
89,171
199,742
121,105
121,105
88,666
191,348
93,781
93,781
76,042
239,050
79,205
79,205
74,993
234,716
87,165
87,165
63,604
246,036
82,270
82,270
51,495
251,645
80,386
80,386
48,457
289,729
105,427
105,427
97,069
385,268
126,805
126,805
69,279
311,928
96,573
96,573
89,765
381,539
108,411
108,411
0
415,943
0
0
0
466,442
0
0
0
542,267
0
0542,267000466,442000415,9430108,411108,411381,53989,76596,57396,573311,92869,279126,805126,805385,26897,069105,427105,427289,72948,45780,38680,386251,64551,49582,27082,270246,03663,60487,16587,165234,71674,99379,20579,205239,05076,04293,78193,781191,34888,666121,105121,105199,74289,17198,33498,334115,59678,173100,402100,40292,82072,36056,40556,40552,35750,07346,67746,67762,756036,993045,361048,118031,898036,712035,062024,924028,568018,848017,139010,82708,8090008,20600013,1300008,13500000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,720
0
0
0
0
0
0
0
0
0
0
0
111,327
0
122,679
0
126,276
0
0
0
185,144
0
0
0
102,347
0
0
0
89,702
0
0
0
142
0
0
0
179
0
0
5,121
164
0
0
20,336
350
0
0
37,299
352
0
0
110,447
116,414
0
0
102,558
123,186
0
0
162,883
106,689
0
0
159,598
94,654
0
0
182,307
76,309
0
0
200,025
54,367
0
0
240,726
19,848
0
0
288,074
24,065
0
0
225,442
18,226
0
0
277,150
61,635
0
0
0
85,871
0
0
0
58,656
0
0
0
44,619
0
044,61900058,65600085,87100061,635277,1500018,226225,4420024,065288,0740019,848240,7260054,367200,0250076,309182,3070094,654159,59800106,689162,88300123,186102,55800116,414110,4470035237,2990035020,336001645,1210017900014200089,702000102,347000185,144000126,2760122,6790111,3270000000000071,72000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
45,956
0
0
0
51,736
0
0
0
88,505
0
0
0
501
0
0
0
4,168
0
0
0
4,099
0
0
0
7,506
0
0
0
12,346
0
0
0
8,672
0
0
0
125,256
0
0
0
74,236
0
0
0
88,873
0
0
0
130,832
0
0
0
72,304
0
0
0
33,954
0
0
0
38,872
0
0
0
35,313
0
0
0
11,662
0
0
0
5,924
0
0
0
12,818
21,397
21,397
2,226
6,735
18,137
18,137
448
5,298
27,122
27,122
1,575
1,575
24,790
24,790
3,344
3,344
2,016
2,016
12,790
12,790
12,790
12,790
11,773
11,773
0
011,77311,77312,79012,79012,79012,7902,0162,0163,3443,34424,79024,7901,5751,57527,12227,1225,29844818,13718,1376,7352,22621,39721,39712,8180005,92400011,66200035,31300038,87200033,95400072,304000130,83200088,87300074,236000125,2560008,67200012,3460007,5060004,0990004,16800050100088,50500051,73600045,95600000000000000
       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
2,032,461
0
0
0
2,167,082
0
0
0
2,273,884
0
0
0
2,298,575
0
0
0
2,252,757
0
0
0
2,248,683
0
0
0
2,240,060
0
0
0
2,345,084
0
0
0
2,685,799
0
0
27,505
2,802,394
7,010
7,010
21,932
2,905,669
0
0
19,815
3,036,104
0
0
28,558
3,132,365
0
0
24,471
3,502,392
0
0
21,291
21,291
0
021,29121,291003,502,39224,471003,132,36528,558003,036,10419,815002,905,66921,9327,0107,0102,802,39427,505002,685,7990002,345,0840002,240,0600002,248,6830002,252,7570002,298,5750002,273,8840002,167,0820002,032,4610000000000000000000000000000000000000000000000000000000000
   > Long-term 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
63,202
0
0
0
64,234
0
0
0
62,567
0
0
0
61,829
0
0
0
59,227
0
0
0
59,015
0
0
0
60,128
0
0
0
60,004
0
0
0
64,626
0
0
0
71,516
0
0
0
109,154
0
0
0
124,124
0
0
0
155,287
0
0
0
128,295
0
0
0
114,965
0
0114,965000128,295000155,287000124,124000109,15400071,51600064,62600060,00400060,12800059,01500059,22700061,82900062,56700064,23400063,2020000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,837
0
0
0
18,017
0
0
0
17,611
0
0
0
12,610
0
12,504
0
12,615
0
12,497
0
12,487
0
12,664
0
11,155
0
11,281
0
11,300
0
11,501
0
11,787
0
12,500
0
17,157
17,161
17,161
17,334
17,334
16,927
16,927
21,892
21,892
21,072
21,072
22,177
22,177
21,319
21,319
20,510
20,510
20,100
20,100
19,772
19,772
19,653
19,653
17,170
17,170
17,063
17,063
16,958
16,958
17,146
17,146
18,071
18,071
18,284
18,284
17,946
17,946
17,157
17,157
15,544
15,544
15,110
15,110
14,606
14,606
14,930
14,930
15,576
15,576
14,875
14,875
14,363
14,363
17,293
17,293
21,394
21,394
19,741
19,741
21,315
21,315
22,183
22,183
20,648
20,648
19,201
19,20120,64820,64822,18322,18321,31521,31519,74119,74121,39421,39417,29317,29314,36314,36314,87514,87515,57615,57614,93014,93014,60614,60615,11015,11015,54415,54417,15717,15717,94617,94618,28418,28418,07118,07117,14617,14616,95816,95817,06317,06317,17017,17019,65319,65319,77219,77220,10020,10020,51020,51021,31921,31922,17722,17721,07221,07221,89221,89216,92716,92717,33417,33417,16117,16117,157012,500011,787011,501011,300011,281011,155012,664012,487012,497012,615012,504012,61000017,61100018,01700017,83700000000000000
       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
41,310
41,310
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
46,363
46,363
46,363
46,363
48,975
48,975
46,363
46,363
46,363
46,363
46,363
46,363
46,363
46,363
46,363
46,363
0
46,363
0
46,363
0
46,363
0
46,363
0
46,363
46,363
46,36346,363046,363046,363046,363046,363046,36346,36346,36346,36346,36346,36346,36346,36346,36346,36348,97548,97546,36346,36346,36346,36342,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05741,31041,310000000000000000000000000000000000000000000000000000000000
       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
0
0
227,665
227,665
39,577
39,577
211,923
211,923
45,259
45,259
267,046
267,046
59,726
61,635
372,685
372,685
0
86,332
0
0
0
59,134
0
0
0
45,115
0
045,11500059,13400086,3320372,685372,68561,63559,726267,046267,04645,25945,259211,923211,92339,57739,577227,665227,6650000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
41,310
41,310
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
42,057
49,082
2,720
48,876
48,876
56,910
7,935
48,637
2,274
1,956
1,956
1,688
1,688
1,763
1,763
1,523
1,523
0
1,198
0
1,696
0
1,483
0
1,561
0
2,839
3,174
3,1742,83901,56101,48301,69601,19801,5231,5231,7631,7631,6881,6881,9561,9562,27448,6377,93556,91048,87648,8762,72049,08242,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05742,05741,31041,310000000000000000000000000000000000000000000000000000000000
       Earning 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
0
0
0
0
0
0
0
0
0
0
211,923
0
256,194
0
267,046
0
318,380
0
372,685
0
379,645
0
348,729
0
400,208
0
380,305
0
0
0
000380,3050400,2080348,7290379,6450372,6850318,3800267,0460256,1940211,923000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
589,021
0
0
0
635,319
0
0
0
741,306
0
0
0
923,885
0
2,412
0
582,932
0
8,258
0
617,561
0
7,358
0
767,799
0
7,856
0
841,893
0
4,073
0
889,986
0
4,997
0
1,645,120
6,834
6,834
10,784
1,731,420
8,427
8,427
14,811
2,214,504
10,351
10,351
10,020
2,413,862
7,927
7,927
11,718
2,662,344
7,840
7,840
12,139
2,647,064
7,753
7,753
16,544
2,637,368
14,380
14,380
19,230
2,613,366
15,377
15,377
15,936
2,574,068
14,519
14,519
14,706
2,657,020
14,773
14,773
13,192
3,008,194
12,327
12,327
13,662
3,218,462
20,677
12,076
2,915,545
3,459,429
2,987,125
4,862
3,087,185
3,727,526
3,156,754
5,246
3,207,564
3,944,753
3,446,952
3,446,952
3,554,018
4,284,080
3,723,623
3,723,623
3,823,378
3,802,712
0
03,802,7123,823,3783,723,6233,723,6234,284,0803,554,0183,446,9523,446,9523,944,7533,207,5645,2463,156,7543,727,5263,087,1854,8622,987,1253,459,4292,915,54512,07620,6773,218,46213,66212,32712,3273,008,19413,19214,77314,7732,657,02014,70614,51914,5192,574,06815,93615,37715,3772,613,36619,23014,38014,3802,637,36816,5447,7537,7532,647,06412,1397,8407,8402,662,34411,7187,9277,9272,413,86210,02010,35110,3512,214,50414,8118,4278,4271,731,42010,7846,8346,8341,645,12004,9970889,98604,0730841,89307,8560767,79907,3580617,56108,2580582,93202,4120923,885000741,306000635,319000589,02100000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
563,240
0
0
0
607,532
0
0
0
711,408
0
0
0
884,775
0
937,630
0
540,773
0
549,037
0
540,756
0
637,285
0
687,873
0
748,888
0
762,087
0
789,179
0
807,328
0
1,489,337
0
1,556,764
1,593,037
1,593,037
1,639,212
1,638,903
1,708,801
1,708,801
2,137,678
2,137,678
2,259,430
2,259,430
2,327,118
2,327,118
2,445,962
2,445,962
2,564,324
2,564,324
2,645,319
2,645,319
2,514,197
2,514,197
2,515,468
2,515,468
2,500,158
2,497,972
2,450,023
2,450,023
2,485,459
2,485,459
2,467,336
2,467,336
2,438,217
2,438,217
2,496,827
2,496,827
2,517,034
2,517,033
2,610,047
2,610,047
2,855,756
2,856,165
2,881,518
2,881,518
3,066,270
3,066,270
3,013,141
3,014,226
3,113,533
3,113,533
3,212,676
3,212,676
3,364,905
3,364,905
3,488,647
3,488,647
0
3,547,428
0
3,777,534
0
3,899,248
0
4,088,181
0
4,222,501
4,559,880
4,559,8804,222,50104,088,18103,899,24803,777,53403,547,42803,488,6473,488,6473,364,9053,364,9053,212,6763,212,6763,113,5333,113,5333,014,2263,013,1413,066,2703,066,2702,881,5182,881,5182,856,1652,855,7562,610,0472,610,0472,517,0332,517,0342,496,8272,496,8272,438,2172,438,2172,467,3362,467,3362,485,4592,485,4592,450,0232,450,0232,497,9722,500,1582,515,4682,515,4682,514,1972,514,1972,645,3192,645,3192,564,3242,564,3242,445,9622,445,9622,327,1182,327,1182,259,4302,259,4302,137,6782,137,6781,708,8011,708,8011,638,9031,639,2121,593,0371,593,0371,556,76401,489,3370807,3280789,1790762,0870748,8880687,8730637,2850540,7560549,0370540,7730937,6300884,775000711,408000607,532000563,24000000000000000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,216,525
2,216,525
2,222,314
2,222,314
2,335,767
2,335,767
2,384,424
690,739
2,601,464
2,601,464
2,893,134
616,184
2,974,333
2,974,333
3,134,773
604,405
3,222,942
3,222,942
3,404,362
652,486
3,571,115
3,571,115
3,750,663
724,579
0
0724,5793,750,6633,571,1153,571,115652,4863,404,3623,222,9423,222,942604,4053,134,7732,974,3332,974,333616,1842,893,1342,601,4642,601,464690,7392,384,4242,335,7672,335,7672,222,3142,222,3142,216,5252,216,5250000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,720
0
0
0
0
0
0
0
0
0
0
0
111,327
0
0
0
126,276
0
0
0
185,144
0
0
0
102,347
0
0
0
89,702
0
0
0
142
0
0
0
747,079
0
0
0
758,389
0
0
0
947,998
0
0
0
790,456
0
0
0
903,601
0
0
0
971,803
0
0
0
798,597
0
0
0
701,603
0
0
0
634,130
0
0
0
603,658
0
0
0
613,821
641,558
641,558
836,020
955,292
655,348
655,348
716,166
688,166
0
0
182,642
608,912
0
0
0
601,524
0
0
0
649,520
0
0
0
721,567
0
0721,567000649,520000601,524000608,912182,64200688,166716,166655,348655,348955,292836,020641,558641,558613,821000603,658000634,130000701,603000798,597000971,803000903,601000790,456000947,998000758,389000747,07900014200089,702000102,347000185,144000126,276000111,3270000000000071,72000000000000000
       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
641,558
641,558
836,020
836,020
655,348
655,348
716,166
716,166
0
0
182,642
608,912
0
0
0
601,524
0
0
0
649,520
0
0
0
721,567
0
0721,567000649,520000601,524000608,912182,64200716,166716,166655,348655,348836,020836,020641,558641,5580000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
2,979
0
0
0
2,575
0
0
0
3,599
0
0
0
0
0
0
0
4,026
0
0
0
4,508
0
0
3,079
2,770
0
0
6,793
6,793
0
0
5,327
5,327
0
0
5,836
5,836
0
0
3,291
3,291
0
0
4,073
4,073
0
0
5,534
5,534
0
0
2,277
2,277
0
0
3,610
3,610
0
0
4,686
4,687
2,216,525
2,216,525
3,235
3,235
2,332,629
2,332,629
2,368,398
2,573
2,600,968
2,600,968
2,691,377
7,272
2,972,833
2,972,833
2,890,389
2,881
3,221,104
3,221,104
3,187,255
2,966
3,567,754
3,567,754
3,420,354
3,012
0
03,0123,420,3543,567,7543,567,7542,9663,187,2553,221,1043,221,1042,8812,890,3892,972,8332,972,8337,2722,691,3772,600,9682,600,9682,5732,368,3982,332,6292,332,6293,2353,2352,216,5252,216,5254,6874,686003,6103,610002,2772,277005,5345,534004,0734,073003,2913,291005,8365,836005,3275,327006,7936,793002,7703,079004,5080004,02600000003,5990002,5750002,979000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,222
1,222
3,138
3,138
721
721
496
496
0
0
0
0
0
0
0
0
1,230
1,230
1,560
1,560
613
-724,579
0
0-724,5796131,5601,5601,2301,230000000004964967217213,1383,1381,2221,222000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,891
0
0
0
28,000
0
0
0
28,000
0
0
0
42,000
0
0
0
42,000
0
042,00000042,00000028,00000028,00000029,89100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
655,348
0
635,166
0
587,039
0
518,412
0
488,549
0
498,524
0
528,243
0
526,520
0
499,057
0
563,567
688,384
688,384563,5670499,0570526,5200528,2430498,5240488,5490518,4120587,0390635,1660655,348000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
6,694
0
15,680
0
16,538
0
18,982
0
18,022
0
20,805
0
29,475
0
0
0
21,650
0
28,263
0
40,276
0
30,361
29,617
29,617
35,443
35,443
30,499
30,499
35,457
35,457
44,433
44,433
43,936
43,936
34,670
34,670
44,166
44,166
40,096
40,096
47,152
47,152
41,521
41,521
43,857
41,672
35,972
35,972
42,940
42,940
31,893
31,893
29,998
29,998
29,652
29,652
29,694
29,694
24,048
24,048
25,347
25,756
23,435
23,435
22,411
22,411
25,164
25,164
12,943
12,943
24,173
24,173
17,501
17,501
23,078
23,078
5,282
5,282
22,108
22,108
1,705
1,705
14,030
14,030
23,063
40,979
0
040,97923,06314,03014,0301,7051,70522,10822,1085,2825,28223,07823,07817,50117,50124,17324,17312,94312,94325,16425,16422,41122,41123,43523,43525,75625,34724,04824,04829,69429,69429,65229,65229,99829,99831,89331,89342,94042,94035,97235,97241,67243,85741,52141,52147,15247,15240,09640,09644,16644,16634,67034,67043,93643,93644,43344,43335,45735,45730,49930,49935,44335,44329,61729,61730,361040,276028,263021,65000029,475020,805018,022018,982016,538015,68006,6940000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,782
0
0
0
27,787
0
0
0
29,898
0
0
0
39,110
0
41,503
0
42,159
0
76,785
0
76,805
0
81,146
0
79,926
0
79,768
0
79,806
0
81,579
0
82,657
0
84,707
0
88,356
84,702
84,702
92,694
92,517
94,745
94,745
140,482
140,028
150,609
150,609
151,415
150,978
157,068
157,068
161,057
160,587
190,995
190,995
195,221
194,696
196,455
196,455
197,661
198,623
194,820
194,820
186,992
186,922
192,714
192,714
196,049
195,978
198,150
198,150
199,990
199,990
200,731
200,731
216,655
216,655
220,183
220,183
222,417
223,708
230,492
230,492
236,742
236,742
237,022
237,022
238,497
238,497
239,172
239,172
0
242,038
0
249,869
0
256,537
0
269,266
0
282,062
293,707
293,707282,0620269,2660256,5370249,8690242,0380239,172239,172238,497238,497237,022237,022236,742236,742230,492230,492223,708222,417220,183220,183216,655216,655200,731200,731199,990199,990198,150198,150195,978196,049192,714192,714186,922186,992194,820194,820198,623197,661196,455196,455194,696195,221190,995190,995160,587161,057157,068157,068150,978151,415150,609150,609140,028140,48294,74594,74592,51792,69484,70284,70288,356084,707082,657081,579079,806079,768079,926081,146076,805076,785042,159041,503039,11000029,89800027,78700025,78200000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,080
0
0
0
4,220
0
0
0
4,338
0
0
0
23,559
0
23,916
0
23,916
0
24,380
0
24,380
0
25,083
0
25,082
0
25,602
0
25,602
0
26,174
0
57,918
0
26,952
0
26,952
59,621
59,621
59,621
59,621
60,725
60,725
105,931
105,931
116,144
116,144
117,814
117,814
121,203
121,203
124,648
124,648
152,899
152,899
156,384
156,384
159,867
159,867
161,810
161,810
162,377
162,377
162,377
162,377
162,377
162,377
163,551
163,551
165,350
165,350
166,637
166,637
167,114
167,114
182,629
182,629
184,752
184,752
184,752
184,752
191,746
191,746
191,612
191,612
191,936
191,936
191,936
191,936
191,953
191,953
193,261
193,261
194,346
194,346
195,218
195,218
197,862
197,862
199,784
199,784
209,137
209,137199,784199,784197,862197,862195,218195,218194,346194,346193,261193,261191,953191,953191,936191,936191,936191,936191,612191,612191,746191,746184,752184,752184,752184,752182,629182,629167,114167,114166,637166,637165,350165,350163,551163,551162,377162,377162,377162,377162,377162,377161,810161,810159,867159,867156,384156,384152,899152,899124,648124,648121,203121,203117,814117,814116,144116,144105,931105,93160,72560,72559,62159,62159,62159,62126,952026,952057,918026,174025,602025,602025,082025,083024,380024,380023,916023,916023,5590004,3380004,2200004,08000000000000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-5,359
0
0
0
-6,091
0
0
0
-6,889
0
0
0
-7,665
0
0
0
-8,761
0
0
0
-9,612
0
0
0
11,915
0
0
0
11,915
0
0
0
11,607
0
0
0
14,481
0
0
0
14,481
0
0
0
14,939
0
0
0
15,867
0
0
0
15,867
0
0
0
16,034
0
0
0
14,444
0
0
0
14,502
0
0
0
14,483
0
0
0
13,817
0
0
0
13,358
0
0
0
13,978
0
0
0
15,232
0
0
0
15,143
0
0
0
14,431
0
0
0
15,496
0
0
0
28,435
0
028,43500015,49600014,43100015,14300015,23200013,97800013,35800013,81700014,48300014,50200014,44400016,03400015,86700015,86700014,93900014,48100014,48100011,60700011,91500011,915000-9,612000-8,761000-7,665000-6,889000-6,091000-5,35900000000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,690
0
0
0
25,929
0
0
0
28,111
0
0
0
18,375
0
0
0
21,929
0
0
0
55,416
0
0
0
54,578
0
0
0
54,191
0
0
0
11,149
0
0
0
58,741
0
0
0
28,445
0
0
0
30,224
0
0
0
32,926
0
0
0
34,583
0
0
0
36,177
0
0
0
35,967
0
0
0
37,537
0
0
0
38,829
0
0
0
38,862
0
0
0
33,481
2,973
2,973
3,080
37,309
3,009
-306
4,334
37,927
4,755
76
4,245
38,460
4,066
-690
3,533
33,082
3,367
3,367
4,598
4,598
9,997
9,997
17,537
28,435
8,470
8,47028,43517,5379,9979,9974,5984,5983,3673,36733,0823,533-6904,06638,4604,245764,75537,9274,334-3063,00937,3093,0802,9732,97333,48100038,86200038,82900037,53700035,96700036,17700034,58300032,92600030,22400028,44500058,74100011,14900054,19100054,57800055,41600021,92900018,37500028,11100025,92900023,69000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.