0 XP   0   0   0

Auscann Group Holdings Ltd
Buy, Hold or Sell?

Let's analyse Auscann together

PenkeI guess you are interested in Auscann Group Holdings 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 Auscann Group Holdings 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 Auscann Group Holdings Ltd

I send you an email if I find something interesting about Auscann Group Holdings Ltd.

Quick analysis of Auscann (30 sec.)










1. Valuation of Auscann (5 min.)




Live pricePrice per share (EOD)

A$0.04

2. Growth of Auscann (5 min.)




Is Auscann growing?

Current yearPrevious yearGrowGrow %
How rich?$11.2m$26.5m-$9.8m-58.7%

How much money is Auscann making?

Current yearPrevious yearGrowGrow %
Making money-$7.6m-$1.7m-$5.9m?
Net Profit Margin-3,425.8%-1,114.1%--

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

3. Financial Health of Auscann (5 min.)




4. Comparing to competitors in the Drug Manufacturers-Specialty & Generic industry (5 min.)




  Industry Rankings (Drug Manufacturers-Specialty & Generic)  


Richest
#521 / 691

Most Revenue
#643 / 691

Most Profit
#594 / 691

Most Efficient
#689 / 691


Fundamentals of Auscann

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 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 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 Auscann Group Holdings Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Auscann earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Auscann to the Drug Manufacturers-Specialty & Generic industry mean.
  • A Net Profit Margin of -389.4% means that $-3.89 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Auscann Group Holdings Ltd:

  • The MRQ is -389.4%. The company is making a huge loss. -2
  • The TTM is -3,425.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-389.4%TTM-3,425.8%+3,036.4%
TTM-3,425.8%YOY-1,114.1%-2,311.7%
TTM-3,425.8%5Y-48,151.7%+44,725.9%
5Y-48,151.7%10Y-24,768.9%-23,382.8%
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ-389.4%1.3%-390.7%
TTM-3,425.8%1.3%-3,427.1%
YOY-1,114.1%1.6%-1,115.7%
5Y-48,151.7%0.1%-48,151.8%
10Y-24,768.9%1.0%-24,769.9%
1.1.2. Return on Assets

Shows how efficient Auscann is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Auscann to the Drug Manufacturers-Specialty & Generic industry mean.
  • -7.6% Return on Assets means that Auscann generated $-0.08 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Auscann Group Holdings Ltd:

  • The MRQ is -7.6%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -51.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-7.6%TTM-51.6%+44.0%
TTM-51.6%YOY-5.9%-45.7%
TTM-51.6%5Y-13.7%-37.9%
5Y-13.7%10Y-18.1%+4.4%
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.6%-0.2%-7.4%
TTM-51.6%-0.3%-51.3%
YOY-5.9%0.1%-6.0%
5Y-13.7%-0.1%-13.6%
10Y-18.1%0.2%-18.3%
1.1.3. Return on Equity

Shows how efficient Auscann is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Auscann to the Drug Manufacturers-Specialty & Generic industry mean.
  • -7.8% Return on Equity means Auscann generated $-0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Auscann Group Holdings Ltd:

  • The MRQ is -7.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -52.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-7.8%TTM-52.5%+44.8%
TTM-52.5%YOY-6.0%-46.5%
TTM-52.5%5Y-14.0%-38.5%
5Y-14.0%10Y-50.2%+36.2%
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.8%0.5%-8.3%
TTM-52.5%0.3%-52.8%
YOY-6.0%0.5%-6.5%
5Y-14.0%-0.1%-13.9%
10Y-50.2%0.4%-50.6%

1.2. Operating Efficiency of Auscann Group Holdings Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Auscann is operating .

  • Measures how much profit Auscann 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 Auscann to the Drug Manufacturers-Specialty & Generic 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 Auscann Group Holdings Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-104.9%+104.9%
TTM-104.9%YOY-600.7%+495.8%
TTM-104.9%5Y-47,404.9%+47,300.0%
5Y-47,404.9%10Y-27,394.5%-20,010.3%
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.5%-0.5%
TTM-104.9%2.9%-107.8%
YOY-600.7%4.3%-605.0%
5Y-47,404.9%3.5%-47,408.4%
10Y-27,394.5%2.1%-27,396.6%
1.2.2. Operating Ratio

Measures how efficient Auscann is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Drug Manufacturers-Specialty & Generic industry mean).
  • An Operation Ratio of 0.06 means that the operating costs are $0.06 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Auscann Group Holdings Ltd:

  • The MRQ is 0.061. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.057. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.061TTM0.057+0.003
TTM0.057YOY0.078-0.021
TTM0.0575Y80.433-80.375
5Y80.43310Y47.575+32.857
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0611.416-1.355
TTM0.0571.422-1.365
YOY0.0781.419-1.341
5Y80.4331.434+78.999
10Y47.5751.221+46.354

1.3. Liquidity of Auscann Group Holdings Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Auscann is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Drug Manufacturers-Specialty & Generic industry mean).
  • A Current Ratio of 7.27 means the company has $7.27 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Auscann Group Holdings Ltd:

  • The MRQ is 7.273. The company is very able to pay all its short-term debts. +2
  • The TTM is 18.370. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ7.273TTM18.370-11.097
TTM18.370YOY18.890-0.520
TTM18.3705Y28.883-10.513
5Y28.88310Y19.226+9.657
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ7.2731.778+5.495
TTM18.3701.844+16.526
YOY18.8902.166+16.724
5Y28.8832.379+26.504
10Y19.2262.119+17.107
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Auscann to the Drug Manufacturers-Specialty & Generic industry mean.
  • A Quick Ratio of 3.73 means the company can pay off $3.73 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Auscann Group Holdings Ltd:

  • The MRQ is 3.733. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 10.453. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.733TTM10.453-6.720
TTM10.453YOY9.219+1.234
TTM10.4535Y14.107-3.654
5Y14.10710Y9.828+4.279
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7330.659+3.074
TTM10.4530.806+9.647
YOY9.2190.944+8.275
5Y14.1071.016+13.091
10Y9.8281.008+8.820

1.4. Solvency of Auscann Group Holdings Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Auscann assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Auscann to Drug Manufacturers-Specialty & Generic industry mean.
  • A Debt to Asset Ratio of 0.02 means that Auscann assets are financed with 1.8% credit (debt) and the remaining percentage (100% - 1.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Auscann Group Holdings Ltd:

  • The MRQ is 0.018. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.018. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.018TTM0.0180.000
TTM0.018YOY0.019-0.001
TTM0.0185Y0.024-0.005
5Y0.02410Y0.106-0.082
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0180.439-0.421
TTM0.0180.425-0.407
YOY0.0190.403-0.384
5Y0.0240.412-0.388
10Y0.1060.410-0.304
1.4.2. Debt to Equity Ratio

Measures if Auscann is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Auscann to the Drug Manufacturers-Specialty & Generic industry mean.
  • A Debt to Equity ratio of 1.8% means that company has $0.02 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Auscann Group Holdings Ltd:

  • The MRQ is 0.018. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.019. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.018TTM0.0190.000
TTM0.019YOY0.020-0.001
TTM0.0195Y0.024-0.006
5Y0.02410Y0.879-0.855
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0180.700-0.682
TTM0.0190.704-0.685
YOY0.0200.639-0.619
5Y0.0240.700-0.676
10Y0.8790.715+0.164

2. Market Valuation of Auscann Group Holdings 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 Auscann generates.

  • Above 15 is considered overpriced but always compare Auscann to the Drug Manufacturers-Specialty & Generic industry mean.
  • A PE ratio of -13.44 means the investor is paying $-13.44 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Auscann Group Holdings Ltd:

  • The EOD is -13.438. Company is losing money. -2
  • The MRQ is -13.438. Company is losing money. -2
  • The TTM is -5.882. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-13.438MRQ-13.4380.000
MRQ-13.438TTM-5.882-7.557
TTM-5.882YOY-22.279+16.397
TTM-5.8825Y-78.734+72.853
5Y-78.73410Y-92.715+13.981
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
EOD-13.438-0.035-13.403
MRQ-13.438-0.163-13.275
TTM-5.8820.006-5.888
YOY-22.2796.167-28.446
5Y-78.7347.212-85.946
10Y-92.71514.211-106.926
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Auscann.

  • 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 Auscann Group Holdings Ltd:

  • The MRQ is -7.141. Very Bad. -2
  • The TTM is -2.597. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-7.141TTM-2.597-4.544
TTM-2.597YOY-21.836+19.239
TTM-2.5975Y336,472.424-336,475.021
5Y336,472.42410Y159,347.378+177,125.046
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.1415.846-12.987
TTM-2.59712.876-15.473
YOY-21.83613.819-35.655
5Y336,472.42439.778+336,432.646
10Y159,347.37872.812+159,274.566

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

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

  • At or below 1 is considered healthy (always compare to Drug Manufacturers-Specialty & Generic industry mean).
  • A PB ratio of 1.05 means the investor is paying $1.05 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Auscann Group Holdings Ltd:

  • The EOD is 1.045. Good. +1
  • The MRQ is 1.045. Good. +1
  • The TTM is 0.899. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.045MRQ1.0450.000
MRQ1.045TTM0.899+0.146
TTM0.899YOY1.232-0.333
TTM0.8995Y7.115-6.216
5Y7.11510Y12.878-5.764
Compared to industry (Drug Manufacturers-Specialty & Generic)
PeriodCompanyIndustry (mean)+/- 
EOD1.0451.477-0.432
MRQ1.0451.598-0.553
TTM0.8991.660-0.761
YOY1.2322.331-1.099
5Y7.1152.477+4.638
10Y12.8783.068+9.810
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Auscann Group Holdings Ltd.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Auscann Group Holdings 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---0.003-0.018+502%0.006-146%0.000-719%0.001-430%
Book Value Growth--0.9280.793+17%1.095-15%1.083-14%2.805-67%
Book Value Per Share--0.0380.057-33%0.090-57%0.077-50%0.040-3%
Book Value Per Share Growth--0.9280.793+17%1.110-16%1.084-14%2.883-68%
Current Ratio--7.27318.370-60%18.890-62%28.883-75%19.226-62%
Debt To Asset Ratio--0.0180.018-1%0.019-6%0.024-24%0.106-83%
Debt To Equity Ratio--0.0180.019-2%0.020-6%0.024-25%0.879-98%
Dividend Per Share----0%-0%-0%-0%
Eps---0.003-0.018+498%-0.005+57%-0.007+137%-0.004+44%
Eps Growth--1.882-0.155+108%1.013+86%0.754+149%-0.384+120%
Free Cash Flow Per Share---0.003-0.002-50%-0.003-15%-0.005+67%-0.003-10%
Free Cash Flow Per Share Growth---2.0730.215-1064%1.094-289%0.842-346%0.754-375%
Free Cash Flow To Equity Per Share---0.003-0.002-50%-0.003-16%-0.005+64%-0.003-6%
Free Cash Flow To Equity Per Share Growth---2.0070.235-954%1.094-283%1.211-266%0.836-340%
Gross Profit Margin--1.0001.0000%0.750+33%0.950+5%1.005-1%
Intrinsic Value_10Y_max--0.009--------
Intrinsic Value_10Y_min---0.371--------
Intrinsic Value_1Y_max---0.005--------
Intrinsic Value_1Y_min---0.020--------
Intrinsic Value_3Y_max---0.011--------
Intrinsic Value_3Y_min---0.076--------
Intrinsic Value_5Y_max---0.011--------
Intrinsic Value_5Y_min---0.148--------
Net Profit Margin---3.894-34.258+780%-11.141+186%-481.517+12266%-247.689+6261%
Operating Margin----1.0490%-6.0070%-474.0490%-273.9450%
Operating Ratio--0.0610.057+6%0.078-22%80.433-100%47.575-100%
Pb Ratio1.0450%1.0450.899+16%1.232-15%7.115-85%12.878-92%
Pe Ratio-13.4380%-13.438-5.882-56%-22.279+66%-78.734+486%-92.715+590%
Peg Ratio---7.141-2.597-64%-21.836+206%336472.424-100%159347.378-100%
Price Per Share0.0400%0.0400.049-18%0.104-61%0.366-89%0.262-85%
Price To Total Gains Ratio-13.5670%-13.567-7.151-47%-2.946-78%-18631440.741+137328750%-7498992.291+55273564%
Profit Growth--1.9410.423+359%1.162+67%0.845+130%0.715+171%
Quick Ratio--3.73310.453-64%9.219-60%14.107-74%9.828-62%
Return On Assets---0.076-0.516+576%-0.059-23%-0.137+80%-0.181+137%
Return On Equity---0.078-0.525+575%-0.060-23%-0.140+80%-0.502+545%
Revenue Growth--1.5000.750+100%-+100%8.383-82%6.058-75%
Total Gains Per Share---0.003-0.018+502%0.006-146%0.000-719%0.001-430%
Total Gains Per Share Growth--1.9411.971-1%1.000+94%-132293.244+6814314%-55128.595+2839686%
Usd Book Value--11214017.37416708165.900-33%26512544.636-58%22657821.910-51%12150705.202-8%
Usd Book Value Change Per Share---0.002-0.012+502%0.004-146%0.000-719%0.001-430%
Usd Book Value Per Share--0.0250.038-33%0.060-57%0.051-50%0.026-3%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.002-0.012+498%-0.003+57%-0.005+137%-0.003+44%
Usd Free Cash Flow---892599.745-443622.040-50%-768490.359-14%-1498302.241+68%-849683.187-5%
Usd Free Cash Flow Per Share---0.002-0.001-50%-0.002-15%-0.003+67%-0.002-10%
Usd Free Cash Flow To Equity Per Share---0.002-0.001-50%-0.002-16%-0.003+64%-0.002-6%
Usd Price Per Share0.0270%0.0270.032-18%0.069-61%0.243-89%0.174-85%
Usd Profit---872414.543-7677095.403+780%-1708945.299+96%-2453451.242+181%-1487556.655+71%
Usd Revenue--224046.428124482.065+80%67088.852+234%88180.298+154%51512.797+335%
Usd Total Gains Per Share---0.002-0.012+502%0.004-146%0.000-719%0.001-430%
 EOD+0 -0MRQTTM+21 -17YOY+15 -245Y+23 -1610Y+17 -22

4.2. Fundamental Score

Let's check the fundamental score of Auscann Group Holdings Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-13.438
Price to Book Ratio (EOD)Between0-11.045
Net Profit Margin (MRQ)Greater than0-3.894
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than13.733
Current Ratio (MRQ)Greater than17.273
Debt to Asset Ratio (MRQ)Less than10.018
Debt to Equity Ratio (MRQ)Less than10.018
Return on Equity (MRQ)Greater than0.15-0.078
Return on Assets (MRQ)Greater than0.05-0.076
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of Auscann Group Holdings Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than500.000
Ma 20Greater thanMa 500.040
Ma 50Greater thanMa 1000.040
Ma 100Greater thanMa 2000.040
OpenGreater thanClose0.040
Total0/5 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets17,165
Total Liabilities310
Total Stockholder Equity16,856
 As reported
Total Liabilities 310
Total Stockholder Equity+ 16,856
Total Assets = 17,165

Assets

Total Assets17,165
Total Current Assets2,253
Long-term Assets2,253
Total Current Assets
Cash And Cash Equivalents 599
Short-term Investments 42
Net Receivables 473
Total Current Assets  (as reported)2,253
Total Current Assets  (calculated)1,114
+/- 1,138
Long-term Assets
Property Plant Equipment 32
Long-term Assets  (as reported)0
Long-term Assets  (calculated)32
+/- 32

Liabilities & Shareholders' Equity

Total Current Liabilities310
Long-term Liabilities-
Total Stockholder Equity16,856
Total Current Liabilities
Total Current Liabilities  (as reported)310
Total Current Liabilities  (calculated)0
+/- 310
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock93,165
Retained Earnings -76,310
Total Stockholder Equity (as reported)16,856
Total Stockholder Equity (calculated)16,856
+/-0
Other
Cash and Short Term Investments 641
Common Stock Shares Outstanding 440,547
Liabilities and Stockholders Equity 17,165



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-31
> Total 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
2,586
0
0
0
0
0
0
0
1,830
0
0
1,740
1,741
1,618
1,618
1,605
1,606
20,540
20,540
34,897
34,897
36,799
36,799
40,532
40,532
46,887
46,887
55,044
55,044
58,420
58,420
69,012
68,801
71,162
71,162
58,126
58,126
55,474
55,474
101,786
97,201
90,915
90,915
106,195
106,195
44,216
44,216
37,420
37,420
7,770
7,770
8,265
8,265
27
27
335
335
1,436
1,436
1,326
1,326
1,556
1,556
1,429
1,428
1,056
1,056
805
805
521
521
389
389
867
867
381
381
4,900
4,900
15,799
15,799
13,175
13,175
14,712
14,712
43,849
43,849
42,868
42,868
39,354
39,354
0
35,465
0
30,989
0
45,119
0
41,191
0
18,450
17,165
17,16518,450041,191045,119030,989035,465039,35439,35442,86842,86843,84943,84914,71214,71213,17513,17515,79915,7994,9004,9003813818678673893895215218058051,0561,0561,4281,4291,5561,5561,3261,3261,4361,43633533527278,2658,2657,7707,77037,42037,42044,21644,216106,195106,19590,91590,91597,201101,78655,47455,47458,12658,12671,16271,16268,80169,01258,42058,42055,04455,04446,88746,88740,53240,53236,79936,79934,89734,89720,54020,5401,6061,6051,6181,6181,7411,740001,83000000002,5860000000000000000000000000000000000
   > 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
2,586
0
0
0
0
0
0
0
1,830
0
0
0
1,741
0
0
0
1,606
0
0
0
6,610
0
0
0
8,052
0
0
0
12,123
0
0
0
17,108
0
0
0
13,082
0
0
0
18,674
0
0
0
35,099
0
0
0
13,020
0
0
0
7,680
0
0
0
335
0
0
0
1,326
0
0
0
1,426
0
0
0
804
0
0
0
389
0
0
2,978
381
0
0
0
15,218
12,816
12,816
13,906
13,906
43,448
43,448
35,675
35,675
27,924
27,924
23,642
23,642
19,349
19,349
15,230
15,230
12,167
12,167
7,073
7,073
2,253
2,2537,0737,07312,16712,16715,23015,23019,34919,34923,64223,64227,92427,92435,67535,67543,44843,44813,90613,90612,81612,81615,2180003812,978003890008040001,4260001,3260003350007,68000013,02000035,09900018,67400013,08200017,10800012,1230008,0520006,6100001,6060001,7410001,83000000002,5860000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
224
0
0
0
0
0
0
0
254
0
0
0
251
0
0
0
987
0
0
0
884
0
0
0
143
0
0
0
405
0
0
0
15
0
0
0
5
0
0
0
807
0
0
0
3,574
0
0
0
104
0
0
0
73
0
0
0
0
0
0
0
1,317
0
0
0
1,388
0
0
0
785
0
0
0
376
0
0
2,961
370
0
0
0
15,077
12,290
12,290
12,878
12,878
41,744
41,744
35,307
35,307
26,078
26,078
0
19,166
0
15,234
0
13,680
0
11,399
0
5,717
599
5995,717011,399013,680015,234019,166026,07826,07835,30735,30741,74441,74412,87812,87812,29012,29015,0770003702,961003760007850001,3880001,3170000000730001040003,57400080700050001500040500014300088400098700025100025400000002240000000000000000000000000000000000
       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
2,354
0
0
0
0
0
0
0
1,563
0
0
0
1,433
0
0
0
591
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
123
123
134
134
135
135
135
135
135
135
0
135
0
217
0
162
0
12
0
42
42
4242012016202170135013513513513513513513413412312300000000000000000000000000000000000000000000000000000000000000005910001,4330001,56300000002,3540000000000000000000000000000000000
       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
2
0
0
0
0
0
0
0
14
0
0
49
49
18
18
16
16
19
19
1,813
1,813
2,707
2,707
2,571
2,571
4,079
4,079
3,723
3,272
4,814
4,814
3,336
5,777
7,163
7,163
6,855
6,135
4,820
4,820
11,339
11,079
6,936
6,936
21,189
21,189
5,921
5,921
3,123
3,123
19
19
20
20
23
23
0
0
22
22
8
8
51
51
23
23
50
50
19
19
25
25
13
13
11
11
10
10
28
28
139
139
352
352
819
707
560
560
129
129
451
451
0
8
177
177
959
205
0
268
1,205
1,205
473
4731,2051,205268020595917717780451451129129560560707819352352139139282810101111131325251919505023235151882222002323202019193,1233,1235,9215,92121,18921,1896,9366,93611,07911,3394,8204,8206,1356,8557,1637,1635,7773,3364,8144,8143,2723,7234,0794,0792,5712,5712,7072,7071,8131,81319191616181849490014000000020000000000000000000000000000000000
       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
6
0
0
0
0
0
0
0
0
0
0
7
7
18
18
11
11
20
20
153
153
404
404
357
357
318
318
114
565
333
333
2,891
454
1,354
1,354
276
996
525
525
113
373
751
751
5
5
26
26
76
77
7,141
7,141
7,587
7,587
0
0
335
335
0
0
0
0
13
13
15
15
6
6
0
0
0
0
0
0
0
0
0
0
4,836
4,836
2
141
51
526
74
320
0
1,704
367
104
659
659
869
726
400
400
1,337
1,131
555
555
0
1,247
0
01,24705555551,1311,3374004007268696596591043671,7040320745265114124,8364,836000000000066151513130000335335007,5877,5877,1417,14177762626557517513731135255259962761,3541,3544542,89133333356511431831835735740440415315320201111181877000000000060000000000000000000000000000000000
   > 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
28,287
0
0
0
32,480
0
0
0
42,921
0
0
0
51,693
0
0
0
45,044
0
0
0
78,527
0
0
0
71,096
0
0
0
24,400
0
0
0
585
0
0
0
0
0
0
0
0
0
0
0
3
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
581
0
0
0
806
0
0
0
7,193
0
0
0
11,823
0
0
0
29,890
0
0
0
11,377
0
011,37700029,89000011,8230007,19300080600058100000000000200030000000000058500024,40000071,09600078,52700045,04400051,69300042,92100032,48000028,287000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,920
2,969
8,128
8,128
10,160
6,209
16,242
16,242
15,116
8,385
17,748
17,748
17,685
8,621
17,578
17,578
14,702
8,148
14,566
14,566
18,628
18,628
18,963
18,963
18,592
18,592
17,773
17,773
17,400
17,400
585
585
585
585
0
0
0
0
0
0
0
0
3
3
3
3
2
2
2
2
0
0
0
0
0
0
0
0
0
0
0
0
119
119
110
110
301
301
7,193
7,193
11,430
11,430
11,823
11,823
11,640
11,640
12,050
939
11,907
11,907
7,262
62
32
32627,26211,90711,90793912,05011,64011,64011,82311,82311,43011,4307,1937,193301301110110119119000000000000222233330000000058558558558517,40017,40017,77317,77318,59218,59218,96318,96318,62818,62814,56614,5668,14814,70217,57817,5788,62117,68517,74817,7488,38515,11616,24216,2426,20910,1608,1288,1282,9696,92000000000000000000000000000000000000000000000000000000
       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
3,727
0
0
4,414
4,224
0
0
0
4,807
0
0
5,091
5,091
0
0
34,722
29,258
29,671
29,671
29,825
29,825
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000000000000000000000029,82529,82529,67129,67129,25834,722005,0915,091004,8070004,2244,414003,7270000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
239
239
696
696
0
0
0
0
0
0
0
0
0
0
0
11,111
0
0
0
7,200
0
07,20000011,111000000000006966962392390000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
617
617
18,474
18,474
18,329
18,329
18,183
14,456
18,038
18,038
22,380
18,269
22,336
22,336
27,782
22,760
27,786
27,786
27,782
22,691
27,782
27,782
57,413
22,691
52,362
52,362
48,844
19,019
7,100
7,100
7,000
7,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,038
0
16,248
0
0
0
00016,248017,038000000000000000000000000000000000000000000000007,0007,0007,1007,10019,01948,84452,36252,36222,69157,41327,78227,78222,69127,78227,78627,78622,76027,78222,33622,33618,26922,38018,03818,03814,45618,18318,32918,32918,47418,474617617000000000000000000000000000000000000000000000000000
       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
617
617
21,367
25,318
21,129
21,129
22,320
22,320
20,632
20,632
27,805
27,805
27,302
27,302
34,223
34,008
32,545
32,545
30,342
30,342
32,173
32,173
64,484
59,899
58,541
58,541
52,504
52,504
7,100
7,100
7,001
7,001
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
581
581
239
239
697
697
100
100
0
0
104
104
0
0
0
0
801
801
869
869
4,115
4,115
0
04,1154,1158698698018010000104104001001006976972392395815810000000000000000000000000000007,0017,0017,1007,10052,50452,50458,54158,54159,89964,48432,17332,17330,34230,34232,54532,54534,00834,22327,30227,30227,80527,80520,63220,63222,32022,32021,12921,12925,31821,367617617000000000000000000000000000000000000000000000000000
> 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
140
0
0
0
0
0
0
0
18
0
0
18
18
11
11
10
10
18,940
18,940
8,827
8,827
9,091
9,091
11,267
11,267
11,233
11,233
13,413
13,413
14,891
14,891
24,738
24,741
26,067
26,067
23,274
23,274
20,509
20,509
34,986
36,401
25,537
25,537
40,931
40,931
35,695
35,695
30,409
30,409
29,356
29,356
29,558
29,558
17,545
17,545
13,752
13,752
35
35
37
37
41
41
58
58
85
85
188
188
35
35
29
29
61
61
61
61
5,114
5,114
784
784
305
305
600
600
593
593
1,199
1,199
1,097
1,097
0
829
0
773
0
692
0
860
0
296
310
310296086006920773082901,0971,0971,1991,1995935936006003053057847845,1145,11461616161292935351881888585585841413737353513,75213,75217,54517,54529,55829,55829,35629,35630,40930,40935,69535,69540,93140,93125,53725,53736,40134,98620,50920,50923,27423,27426,06726,06724,74124,73814,89114,89113,41313,41311,23311,23311,26711,2679,0919,0918,8278,82718,94018,940101011111818001800000001400000000000000000000000000000000000
   > 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
140
0
0
0
0
0
0
0
18
0
0
18
18
11
11
10
10
18,940
18,940
7,160
7,160
6,709
6,709
7,326
7,326
7,702
7,702
6,380
6,380
10,304
10,304
13,122
13,122
15,473
15,473
21,946
21,446
20,509
20,509
34,953
17,092
11,849
11,849
30,691
30,691
34,628
34,628
28,409
28,409
29,356
29,356
29,558
29,558
17,545
17,545
13,752
13,752
35
35
37
37
41
41
58
58
85
85
188
188
35
35
29
29
61
61
61
61
5,114
5,114
784
784
305
305
600
600
593
593
1,199
1,199
1,022
1,022
775
775
773
773
652
652
844
844
296
296
310
3102962968448446526527737737757751,0221,0221,1991,1995935936006003053057847845,1145,11461616161292935351881888585585841413737353513,75213,75217,54517,54529,55829,55829,35629,35628,40928,40934,62834,62830,69130,69111,84911,84917,09234,95320,50920,50921,44621,94615,47315,47313,12213,12210,30410,3046,3806,3807,7027,7027,3267,3266,7096,7097,1607,16018,94018,940101011111818001800000001400000000000000000000000000000000000
       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
2,354
0
0
0
0
0
0
0
1,563
0
0
0
1,433
0
0
0
591
0
0
0
0
0
0
0
4,136
0
0
0
4,270
0
0
0
10,233
0
0
0
17,682
0
0
0
2,575
0
0
0
13,712
0
0
0
18,278
0
0
0
18,762
0
0
0
12,108
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135
0
0
0
40
0
0
0
45
0
0
0
40
0
0400004500040000135000000000000000000000000000000012,10800018,76200018,27800013,7120002,57500017,68200010,2330004,2700004,13600000005910001,4330001,56300000002,3540000000000000000000000000000000000
       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
18
11
11
0
0
0
0
0
0
0
0
0
0
0
0
1,576
1,576
0
0
2,537
2,537
5,026
5,026
3,369
3,369
2,631
2,631
6,090
9,821
6,881
6,881
14,808
14,808
11,572
11,572
8,029
8,029
2
2
0
0
1,392
1,392
0
0
35
35
4
4
41
41
10
10
62
62
50
50
29
29
21
21
54
54
39
39
297
297
653
653
179
179
472
472
428
428
1,026
1,026
741
741
497
497
250
250
366
366
600
600
113
113
0
01131136006003663662502504974977417411,0261,02642842847247217917965365329729739395454212129295050626210104141443535001,3921,39200228,0298,02911,57211,57214,80814,8086,8816,8819,8216,0902,6312,6313,3693,3695,0265,0262,5372,537001,5761,5760000000000001111180000000000000000000000000000000000000000000000
       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
-2,271
0
0
0
0
0
0
0
-1,554
0
0
18
-1,433
0
0
10
-591
18,940
18,940
6,640
1,020
2,974
2,974
3,190
1,399
3,422
3,422
534
505
2,207
2,207
352
352
347
347
395
395
67
67
9,942
4,696
1,713
1,713
2,171
2,171
1,785
1,785
2,102
2,102
10,713
10,713
10,796
10,796
0
0
1,645
1,644
0
0
33
33
0
0
48
48
23
23
138
138
6
6
9
9
7
7
22
22
4,817
4,817
132
131
126
126
63
128
77
77
84
173
109
109
98
238
411
411
101
240
65
65
19
143
0
014319656524010141141123898109109173847777128631261261311324,8174,817222277996613813823234848003333001,6441,6450010,79610,79610,71310,7132,1022,1021,7851,7852,1712,1711,7131,7134,6969,94267673953953473473523522,2072,2075055343,4223,4221,3993,1902,9742,9741,0206,64018,94018,940-5911000-1,4331800-1,5540000000-2,2710000000000000000000000000000000000
   > 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
1,667
0
0
0
3,941
0
0
0
7,033
0
0
0
11,619
0
0
0
1,828
0
0
0
19,309
0
0
0
10,240
0
0
0
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
0
0
40
0
0
0
153
0
0153000400005400000000000000000000000000000000000000000002,00000010,24000019,3090001,82800011,6190007,0330003,9410001,667000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
75
0
54
0
0
0
40
0
16
0
0
0
00016040000540750000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
739
739
0
0
0
0
0
0
1,022
1,022
0
0
0
0
0
0
0
0
33
2,963
2,967
2,967
29
29
1,067
1,067
2,000
2,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000002,0002,0001,0671,06729292,9672,9672,96333000000001,0221,0220000007397390000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,446
0
0
0
0
0
0
0
1,812
0
0
1,722
1,722
1,607
1,607
1,595
1,595
1,601
1,601
26,070
26,070
27,708
27,708
29,265
29,265
35,654
35,654
41,631
41,631
43,529
43,529
44,274
44,060
45,095
45,095
34,852
34,852
34,965
34,965
66,800
60,800
65,378
65,378
65,264
65,264
8,521
8,521
7,011
7,011
0
0
0
-21,293
0
0
0
-13,417
1,401
1,401
1,288
1,288
1,514
1,514
1,370
1,370
971
971
617
617
487
487
360
360
806
806
320
320
0
0
15,015
15,015
12,870
12,870
14,112
14,112
43,256
43,256
41,668
41,668
38,257
38,257
0
34,636
0
30,215
0
44,428
0
40,331
0
18,154
16,856
16,85618,154040,331044,428030,215034,636038,25738,25741,66841,66843,25643,25614,11214,11212,87012,87015,01515,015003203208068063603604874876176179719711,3701,3701,5141,5141,2881,2881,4011,401-13,417000-21,2930007,0117,0118,5218,52165,26465,26465,37865,37860,80066,80034,96534,96534,85234,85245,09545,09544,06044,27443,52943,52941,63141,63135,65435,65429,26529,26527,70827,70826,07026,0701,6011,6011,5951,5951,6071,6071,7221,722001,81200000002,4460000000000000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,123
0
0
0
0
0
0
0
2,474
0
0
2,478
2,478
2,478
2,478
2,478
2,478
2,478
2,478
25,702
25,702
25,795
25,795
25,796
25,796
31,650
31,650
36,321
36,321
38,174
38,174
38,124
38,174
38,423
38,423
38,423
38,423
38,423
38,423
62,003
68,003
68,461
68,461
68,394
74,394
68,394
68,394
76,729
76,729
76,729
76,729
76,729
76,728
76,729
76,729
77,120
77,120
79,987
79,987
79,987
79,987
80,466
80,466
80,486
80,486
80,486
80,486
80,486
80,486
80,486
80,486
80,486
80,486
81,099
81,099
81,099
81,099
81,099
81,099
33,520
33,520
33,520
33,520
39,328
39,328
72,949
72,949
75,452
75,452
75,469
75,469
75,469
75,469
75,469
75,469
93,165
93,165
93,165
93,165
93,165
93,165
93,165
93,16593,16593,16593,16593,16593,16593,16575,46975,46975,46975,46975,46975,46975,45275,45272,94972,94939,32839,32833,52033,52033,52033,52081,09981,09981,09981,09981,09981,09980,48680,48680,48680,48680,48680,48680,48680,48680,48680,48680,46680,46679,98779,98779,98779,98777,12077,12076,72976,72976,72876,72976,72976,72976,72976,72968,39468,39474,39468,39468,46168,46168,00362,00338,42338,42338,42338,42338,42338,42338,17438,12438,17438,17436,32136,32131,65031,65025,79625,79625,79525,79525,70225,7022,4782,4782,4782,4782,4782,4782,4782,478002,47400000004,1230000000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-324
0
0
0
-731
0
0
0
-1,233
0
0
0
-1,610
0
0
0
40
0
0
0
56
0
0
0
118
0
0
0
-3,706
0
0
0
0
0
0
0
14
0
0
0
-1
0
0
0
-2
0
0
0
-3
0
0
0
0
0
0
0
1,199
0
0
0
2,156
0
0
0
1,237
0
0
0
1,273
0
0
0
786
0
0
0
128
0
01280007860001,2730001,2370002,1560001,1990000000-3000-2000-1000140000000-3,7060001180005600040000-1,610000-1,233000-731000-3240000000000000000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
410
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
324
0
0
0
731
0
0
0
1,233
0
0
0
1,610
0
0
0
776
0
0
0
2,460
0
0
0
3,254
0
0
0
3,706
0
0
0
0
0
0
0
14
0
0
0
1
0
0
0
2
0
0
0
3
0
0
3,574
3,574
0
0
0
1,199
3,884
3,884
2,156
2,156
2,118
2,118
1,237
1,325
1,241
1,241
1,273
1,453
226
226
786
786
608
608
128
128
0
01281286086087867862262261,4531,2731,2411,2411,3251,2372,1182,1182,1562,1563,8843,8841,1990003,5743,574003000200010001400000003,7060003,2540002,4600007760001,6100001,233000731000324000000000000000000000004100000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.