0 XP   0   0   0

Admiralty Resources NL.
Buy, Hold or Sell?

Let's analyse Admiralty Resources NL. together

PenkeI guess you are interested in Admiralty Resources NL.. 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 Admiralty Resources NL.. 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 Admiralty Resources NL.

I send you an email if I find something interesting about Admiralty Resources NL..

Quick analysis of Admiralty Resources NL. (30 sec.)










1. Valuation of Admiralty Resources NL. (5 min.)




Live pricePrice per share (EOD)

A$0.01

2. Growth of Admiralty Resources NL. (5 min.)




Is Admiralty Resources NL. growing?

Current yearPrevious yearGrowGrow %
How rich?$5.4m$7.5m-$1m-15.8%

How much money is Admiralty Resources NL. making?

Current yearPrevious yearGrowGrow %
Making money-$946.2k-$827.7k-$118.5k?
Net Profit Margin0.0%0.0%--

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

3. Financial Health of Admiralty Resources NL. (5 min.)




4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#602 / 1009

Most Revenue
#819 / 1009

Most Profit
#823 / 1009

Most Efficient
#520 / 1009


Fundamentals of Admiralty Resources NL.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
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
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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Admiralty Resources NL..

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Admiralty Resources NL. earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Admiralty Resources NL. to the Other Industrial Metals & Mining 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 Admiralty Resources NL.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-43,594.4%+43,594.4%
5Y-43,594.4%10Y-40,507.1%-3,087.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--46.5%+46.5%
TTM--49.9%+49.9%
YOY--89.2%+89.2%
5Y-43,594.4%-339.0%-43,255.4%
10Y-40,507.1%-857.8%-39,649.3%
1.1.2. Return on Assets

Shows how efficient Admiralty Resources NL. is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Admiralty Resources NL. to the Other Industrial Metals & Mining industry mean.
  • -6.6% Return on Assets means that Admiralty Resources NL. generated $-0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Admiralty Resources NL.:

  • The MRQ is -6.6%. 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-6.6%TTM-5.9%-0.7%
TTM-5.9%YOY-5.2%-0.7%
TTM-5.9%5Y-2.8%-3.1%
5Y-2.8%10Y-4.5%+1.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.6%-7.2%+0.6%
TTM-5.9%-7.6%+1.7%
YOY-5.2%-7.2%+2.0%
5Y-2.8%-12.0%+9.2%
10Y-4.5%-14.9%+10.4%
1.1.3. Return on Equity

Shows how efficient Admiralty Resources NL. is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Admiralty Resources NL. to the Other Industrial Metals & Mining industry mean.
  • -19.4% Return on Equity means Admiralty Resources NL. generated $-0.19 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Admiralty Resources NL.:

  • The MRQ is -19.4%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -15.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-19.4%TTM-15.1%-4.2%
TTM-15.1%YOY-11.0%-4.1%
TTM-15.1%5Y-5.9%-9.2%
5Y-5.9%10Y-6.5%+0.6%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.4%-7.5%-11.9%
TTM-15.1%-7.9%-7.2%
YOY-11.0%-7.5%-3.5%
5Y-5.9%-12.3%+6.4%
10Y-6.5%-15.9%+9.4%

1.2. Operating Efficiency of Admiralty Resources NL..

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Admiralty Resources NL. is operating .

  • Measures how much profit Admiralty Resources NL. 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 Admiralty Resources NL. to the Other Industrial Metals & Mining 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 Admiralty Resources NL.:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y3,222.8%-3,222.8%
5Y3,222.8%10Y-12,729.2%+15,952.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--1,710.9%+1,710.9%
TTM--31.2%+31.2%
YOY--139.6%+139.6%
5Y3,222.8%-280.7%+3,503.5%
10Y-12,729.2%-785.6%-11,943.6%
1.2.2. Operating Ratio

Measures how efficient Admiralty Resources NL. is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining 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 Admiralty Resources NL.:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y157.798-157.798
5Y157.79810Y178.146-20.348
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.009-2.009
TTM-1.965-1.965
YOY-2.366-2.366
5Y157.7983.779+154.019
10Y178.1466.338+171.808

1.3. Liquidity of Admiralty Resources NL..

1.3. Liquidity
1.3.1. Current Ratio

Measures if Admiralty Resources NL. is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 0.14 means the company has $0.14 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Admiralty Resources NL.:

  • The MRQ is 0.139. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.078. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.139TTM0.078+0.062
TTM0.078YOY0.138-0.060
TTM0.0785Y0.163-0.086
5Y0.16310Y0.410-0.247
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1392.978-2.839
TTM0.0783.335-3.257
YOY0.1383.666-3.528
5Y0.1634.265-4.102
10Y0.4104.581-4.171
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Admiralty Resources NL. to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.13 means the company can pay off $0.13 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Admiralty Resources NL.:

  • The MRQ is 0.127. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.059. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.127TTM0.059+0.068
TTM0.059YOY0.104-0.045
TTM0.0595Y0.123-0.064
5Y0.12310Y0.432-0.310
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1270.904-0.777
TTM0.0590.720-0.661
YOY0.1040.886-0.782
5Y0.1231.071-0.948
10Y0.4321.188-0.756

1.4. Solvency of Admiralty Resources NL..

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Admiralty Resources NL. assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Admiralty Resources NL. to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.66 means that Admiralty Resources NL. assets are financed with 65.8% credit (debt) and the remaining percentage (100% - 65.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Admiralty Resources NL.:

  • The MRQ is 0.658. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.594. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.658TTM0.594+0.064
TTM0.594YOY0.517+0.077
TTM0.5945Y0.455+0.139
5Y0.45510Y0.305+0.149
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6580.153+0.505
TTM0.5940.152+0.442
YOY0.5170.143+0.374
5Y0.4550.205+0.250
10Y0.3050.250+0.055
1.4.2. Debt to Equity Ratio

Measures if Admiralty Resources NL. is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Admiralty Resources NL. to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 192.0% means that company has $1.92 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Admiralty Resources NL.:

  • The MRQ is 1.920. The company is just able to pay all its debts with equity.
  • The TTM is 1.500. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.920TTM1.500+0.420
TTM1.500YOY1.079+0.421
TTM1.5005Y0.901+0.599
5Y0.90110Y0.542+0.360
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9200.143+1.777
TTM1.5000.150+1.350
YOY1.0790.140+0.939
5Y0.9010.214+0.687
10Y0.5420.225+0.317

2. Market Valuation of Admiralty Resources NL.

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Admiralty Resources NL. generates.

  • Above 15 is considered overpriced but always compare Admiralty Resources NL. to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of -6.57 means the investor is paying $-6.57 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Admiralty Resources NL.:

  • The EOD is -4.931. Company is losing money. -2
  • The MRQ is -6.574. Company is losing money. -2
  • The TTM is -15.808. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-4.931MRQ-6.574+1.644
MRQ-6.574TTM-15.808+9.234
TTM-15.808YOY-27.665+11.857
TTM-15.8085Y94.123-109.931
5Y94.12310Y43.468+50.654
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-4.931-7.790+2.859
MRQ-6.574-9.936+3.362
TTM-15.808-10.690-5.118
YOY-27.665-19.191-8.474
5Y94.123-18.287+112.410
10Y43.468-19.983+63.451
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Admiralty Resources NL..

  • 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 Admiralty Resources NL.:

  • The MRQ is -29.258. Very Bad. -2
  • The TTM is -23.737. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-29.258TTM-23.737-5.521
TTM-23.737YOY-13.716-10.021
TTM-23.7375Y-162,904.368+162,880.631
5Y-162,904.36810Y-81,456.043-81,448.324
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-29.258-1.880-27.378
TTM-23.737-3.438-20.299
YOY-13.716-8.034-5.682
5Y-162,904.368-5.103-162,899.265
10Y-81,456.043-5.144-81,450.899

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

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

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.27 means the investor is paying $1.27 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Admiralty Resources NL.:

  • The EOD is 0.955. Very good. +2
  • The MRQ is 1.274. Good. +1
  • The TTM is 1.553. Good. +1
Trends
Current periodCompared to+/- 
EOD0.955MRQ1.274-0.318
MRQ1.274TTM1.553-0.279
TTM1.553YOY1.994-0.441
TTM1.5535Y1.333+0.220
5Y1.33310Y1.225+0.107
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD0.9551.498-0.543
MRQ1.2741.812-0.538
TTM1.5531.850-0.297
YOY1.9942.642-0.648
5Y1.3332.481-1.148
10Y1.2252.797-1.572
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Admiralty Resources NL..


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Admiralty Resources NL. 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---0.001-0.001-29%0.000-87%0.000-77%-0.001-49%
Book Value Growth--0.8380.894-6%0.985-15%0.971-14%0.966-13%
Book Value Per Share--0.0060.008-17%0.009-28%0.009-33%0.011-44%
Book Value Per Share Growth--0.8380.894-6%0.985-15%0.971-14%0.966-13%
Current Ratio--0.1390.078+80%0.138+1%0.163-15%0.410-66%
Debt To Asset Ratio--0.6580.594+11%0.517+27%0.455+45%0.305+115%
Debt To Equity Ratio--1.9201.500+28%1.079+78%0.901+113%0.542+254%
Dividend Per Share----0%-0%-0%-0%
Eps---0.001-0.001-29%-0.001-48%0.000-66%-0.001-40%
Eps Growth--0.2250.727-69%0.270-17%-0.190+185%0.470-52%
Free Cash Flow Per Share---0.0010.000-34%0.000-69%0.000-62%0.000-45%
Free Cash Flow Per Share Growth---0.0580.588-110%0.768-108%0.823-107%0.946-106%
Free Cash Flow To Equity Per Share--0.0000.000-167%0.000-151%0.000-45%-0.001+189%
Free Cash Flow To Equity Per Share Growth---0.1341.632-108%2.072-106%0.924-114%0.337-140%
Gross Profit Margin--1.0001.0000%1.0000%0.947+6%0.974+3%
Intrinsic Value_10Y_max--0.148--------
Intrinsic Value_10Y_min---0.016--------
Intrinsic Value_1Y_max--0.001--------
Intrinsic Value_1Y_min---0.002--------
Intrinsic Value_3Y_max--0.014--------
Intrinsic Value_3Y_min---0.005--------
Intrinsic Value_5Y_max--0.039--------
Intrinsic Value_5Y_min---0.009--------
Net Profit Margin----0%-0%-435.9440%-405.0710%
Operating Margin----0%-0%32.228-100%-127.2920%
Operating Ratio----0%-0%157.798-100%178.146-100%
Pb Ratio0.955-33%1.2741.553-18%1.994-36%1.333-4%1.225+4%
Pe Ratio-4.931+25%-6.574-15.808+140%-27.665+321%94.123-107%43.468-115%
Peg Ratio---29.258-23.737-19%-13.716-53%-162904.368+556691%-81456.043+278309%
Price Per Share0.006-33%0.0080.012-33%0.018-54%0.012-35%0.014-41%
Price To Total Gains Ratio-4.931+25%-6.574-7.299+11%5.193-227%1659139.861-100%705960.234-100%
Profit Growth--1.1120.864+29%0.135+724%-0.110+110%0.476+134%
Quick Ratio--0.1270.059+116%0.104+22%0.123+3%0.432-71%
Return On Assets---0.066-0.059-11%-0.052-21%-0.028-58%-0.045-32%
Return On Equity---0.194-0.151-22%-0.110-43%-0.059-69%-0.065-66%
Total Gains Per Share---0.001-0.001-29%0.000-87%0.000-77%-0.001-49%
Total Gains Per Share Growth--1.1120.556+100%1.000+11%-102202.364+9188002%-44182.516+3972069%
Usd Book Value--5446491.7566546362.390-17%7581286.770-28%8108239.193-33%9760557.992-44%
Usd Book Value Change Per Share---0.001-0.001-29%0.000-87%0.000-77%0.000-49%
Usd Book Value Per Share--0.0040.005-17%0.006-28%0.006-33%0.007-44%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps---0.001-0.001-29%0.000-48%0.000-66%0.000-40%
Usd Free Cash Flow---640051.865-420711.769-34%-196926.139-69%-245793.658-62%-351935.089-45%
Usd Free Cash Flow Per Share--0.0000.000-34%0.000-69%0.000-62%0.000-45%
Usd Free Cash Flow To Equity Per Share--0.0000.000-167%0.000-151%0.000-45%0.000+189%
Usd Price Per Share0.004-33%0.0050.008-33%0.012-54%0.008-35%0.009-41%
Usd Profit---1055345.431-946243.771-10%-827739.814-22%-429891.605-59%-650338.486-38%
Usd Revenue----0%-0%100967.189-100%69849.941-100%
Usd Total Gains Per Share---0.001-0.001-29%0.000-87%0.000-77%0.000-49%
 EOD+3 -2MRQTTM+8 -26YOY+7 -275Y+9 -2910Y+8 -29

4.2. Fundamental Score

Let's check the fundamental score of Admiralty Resources NL. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-4.931
Price to Book Ratio (EOD)Between0-10.955
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.127
Current Ratio (MRQ)Greater than10.139
Debt to Asset Ratio (MRQ)Less than10.658
Debt to Equity Ratio (MRQ)Less than11.920
Return on Equity (MRQ)Greater than0.15-0.194
Return on Assets (MRQ)Greater than0.05-0.066
Total2/10 (20.0%)

4.3. Technical Score

Let's check the technical score of Admiralty Resources NL. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.006
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets23,905
Total Liabilities15,718
Total Stockholder Equity8,187
 As reported
Total Liabilities 15,718
Total Stockholder Equity+ 8,187
Total Assets = 23,905

Assets

Total Assets23,905
Total Current Assets446
Long-term Assets446
Total Current Assets
Net Receivables 59
Other Current Assets 40
Total Current Assets  (as reported)446
Total Current Assets  (calculated)99
+/- 347
Long-term Assets
Property Plant Equipment 23,459
Long-term Assets  (as reported)0
Long-term Assets  (calculated)23,459
+/- 23,459

Liabilities & Shareholders' Equity

Total Current Liabilities3,203
Long-term Liabilities-
Total Stockholder Equity8,187
Total Current Liabilities
Total Current Liabilities  (as reported)3,203
Total Current Liabilities  (calculated)0
+/- 3,203
Long-term Liabilities
Long term Debt Total 10,161
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)10,161
+/- 10,161
Total Stockholder Equity
Common Stock148,182
Retained Earnings -139,251
Other Stockholders Equity -745
Total Stockholder Equity (as reported)8,187
Total Stockholder Equity (calculated)8,187
+/-0
Other
Cash And Equivalents347
Cash and Short Term Investments 347
Common Stock Shares Outstanding 1,303,579
Liabilities and Stockholders Equity 23,905



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
6,593
0
0
0
0
0
0
0
0
0
0
0
3,372
0
0
0
2,098
0
0
2,835
2,835
3,998
3,998
4,665
4,665
4,715
4,715
4,952
4,952
4,777
4,777
20,665
20,665
19,846
19,846
25,138
25,138
28,328
28,328
36,854
36,854
89,616
89,616
87,579
87,579
45,707
45,707
51,138
51,138
48,447
48,447
46,921
46,921
48,199
48,199
51,478
51,478
50,608
50,608
41,298
41,298
39,907
39,907
21,807
21,807
20,470
20,470
20,346
20,346
21,788
21,788
19,758
19,758
19,553
19,553
19,992
19,992
19,973
19,973
19,833
19,833
19,800
19,800
19,980
19,980
20,252
20,252
22,416
22,416
0
22,776
0
23,042
0
22,997
0
23,303
0
24,855
0
23,750
23,905
23,90523,750024,855023,303022,997023,042022,776022,41622,41620,25220,25219,98019,98019,80019,80019,83319,83319,97319,97319,99219,99219,55319,55319,75819,75821,78821,78820,34620,34620,47020,47021,80721,80739,90739,90741,29841,29850,60850,60851,47851,47848,19948,19946,92146,92148,44748,44751,13851,13845,70745,70787,57987,57989,61689,61636,85436,85428,32828,32825,13825,13819,84619,84620,66520,6654,7774,7774,9524,9524,7154,7154,6654,6653,9983,9982,8352,835002,0980003,372000000000006,5930000000000000000000000000000000000
   > 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
1,903
0
0
0
0
0
0
0
0
0
0
0
1,236
0
0
0
66
0
0
0
729
0
0
0
111
0
0
0
417
0
0
0
1,632
0
0
0
1,595
0
0
0
7,184
0
0
0
11,363
0
0
0
7,529
0
0
0
6,298
0
0
0
5,973
0
0
0
8,184
0
0
0
2,404
0
0
0
843
0
0
0
762
0
0
0
334
255
255
154
154
130
130
328
328
183
183
732
732
947
947
686
686
641
641
841
841
2,193
2,193
652
652
446
4466526522,1932,1938418416416416866869479477327321831833283281301301541542552553340007620008430002,4040008,1840005,9730006,2980007,52900011,3630007,1840001,5950001,632000417000111000729000660001,236000000000001,9030000000000000000000000000000000000
       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
1,020
0
0
0
0
0
0
0
0
0
0
0
637
0
0
0
19
0
0
0
676
0
0
0
54
0
0
0
367
0
0
0
971
0
0
0
1,468
0
0
0
7,010
0
0
0
1,478
0
0
0
1,071
0
0
0
1,265
0
0
0
5,033
0
0
0
6,223
0
0
0
2,200
0
0
0
772
0
0
0
648
0
0
0
244
170
170
93
93
68
68
242
242
109
109
115
115
0
364
0
103
0
63
0
108
0
1,227
0
575
0
057501,2270108063010303640115115109109242242686893931701702440006480007720002,2000006,2230005,0330001,2650001,0710001,4780007,0100001,4680009710003670005400067600019000637000000000001,0200000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
564
0
0
0
11
0
0
0
6
0
0
0
4
0
0
0
4
0
0
0
4
0
0
0
4
0
0
0
4
0
0
0
1,161
0
0
0
4
0
0
0
4
0
0
0
855
0
0
0
1,622
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000001,622000855000400040001,161000400040004000400040006000110005640000000000000000000000000000000000000000000000
       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
733
0
0
0
0
0
0
0
0
0
0
0
34
0
0
0
28
0
0
45
45
60
60
51
51
51
51
43
26
81
81
45
45
33
33
27
28
46
46
44
48
2,410
2,410
3,130
3,134
5,181
5,181
2,308
2,340
1,572
1,572
1,115
1,120
423
423
932
86
1,939
1,939
1,919
339
2,322
2,322
162
204
222
222
44
71
122
122
87
114
77
77
63
90
85
85
36
61
62
62
61
86
74
74
617
617
584
584
558
583
577
577
561
733
966
966
37
77
59
59773796696673356157757758355858458461761774748661626261368585906377771148712212271442222222041622,3222,3223391,9191,9391,939869324234231,1201,1151,5721,5722,3402,3085,1815,1813,1343,1302,4102,41048444646282733334545818126435151515160604545002800034000000000007330000000000000000000000000000000000
       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
2
0
0
0
8
0
0
14
2
364
364
13
2
1
1
14
21
0
0
613
612
16
16
97
96
5
5
127
123
5
5
14
10
1,394
1,394
32
32
37
37
44
35
0
0
9
9
0
0
42
42
0
0
42
42
27
27
27
27
0
0
27
27
0
0
27
27
0
0
25
25
0
0
25
25
0
0
0
0
0
0
25
25
0
0
172
841
0
0
40
40
40
404040008411720025250000002525002525002727002727002727272742420042420099003544373732321,3941,39410145512312755969716166126130021141121336436421400800020000000000000000000000000000000000000000000000
   > 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
4,691
0
0
0
0
0
0
0
0
0
0
0
2,136
0
0
0
2,032
0
0
0
2,106
0
0
0
4,555
0
0
0
4,535
0
0
0
19,033
0
0
0
23,543
0
0
0
29,670
0
0
0
76,216
0
0
0
43,609
0
0
0
40,623
0
0
0
45,505
0
0
0
33,114
0
0
0
19,403
0
0
0
19,503
0
0
0
18,996
0
0
0
19,657
0
0
0
19,679
0
0
0
19,652
0
0
0
21,684
0
0
0
22,356
0
0
0
22,462
0
0
0
23,098
0
023,09800022,46200022,35600021,68400019,65200019,67900019,65700018,99600019,50300019,40300033,11400045,50500040,62300043,60900076,21600029,67000023,54300019,0330004,5350004,5550002,1060002,0320002,136000000000004,6910000000000000000000000000000000000
       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
4,477
0
0
0
0
0
0
0
0
0
0
0
2,136
0
0
0
1,888
0
0
2,106
2,106
2,165
2,165
1,226
1,226
1,296
1,296
1,206
1,206
1,298
1,298
1,140
1,140
1,650
1,650
1,753
1,753
2,551
2,551
3,216
3,216
77,143
77,143
74,537
74,537
25,860
25,860
42,908
42,908
41,231
41,231
39,972
39,972
15,333
15,333
15,332
15,332
16,064
16,064
17,067
17,067
19,119
19,119
19,403
19,403
19,446
19,446
19,503
19,503
19,501
19,501
18,996
18,996
19,229
19,229
19,657
19,657
19,718
19,718
19,679
19,679
19,671
19,671
19,652
19,652
20,069
20,069
21,684
21,684
21,829
21,829
22,356
22,356
22,356
22,356
22,462
22,462
22,661
22,661
23,098
23,098
23,459
23,45923,09823,09822,66122,66122,46222,46222,35622,35622,35622,35621,82921,82921,68421,68420,06920,06919,65219,65219,67119,67119,67919,67919,71819,71819,65719,65719,22919,22918,99618,99619,50119,50119,50319,50319,44619,44619,40319,40319,11919,11917,06717,06716,06416,06415,33215,33215,33315,33339,97239,97241,23141,23142,90842,90825,86025,86074,53774,53777,14377,1433,2163,2162,5512,5511,7531,7531,6501,6501,1401,1401,2981,2981,2061,2061,2961,2961,2261,2262,1652,1652,1062,106001,8880002,136000000000004,4770000000000000000000000000000000000
       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
214
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000002140000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
29,373
29,373
29,373
29,373
29,373
29,373
16,041
16,041
16,041
16,041
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000016,04116,04116,04116,04129,37329,37329,37329,37329,37329,373000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
509
0
0
0
144
0
0
0
0
1,287
1,287
3,329
3,329
3,329
3,329
3,329
3,329
3,329
3,329
17,893
17,893
17,641
17,641
21,790
21,790
25,404
25,404
26,454
26,454
1,917
1,917
1,679
1,679
2,119
2,119
701
701
675
675
651
651
30,956
30,956
30,173
30,173
29,394
29,394
16,047
16,047
16,041
16,041
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000000016,04116,04116,04716,04729,39429,39430,17330,17330,95630,9566516516756757017012,1192,1191,6791,6791,9171,91726,45426,45425,40425,40421,79021,79017,64117,64117,89317,8933,3293,3293,3293,3293,3293,3293,3293,3291,2871,28700001440005090000000000000000000000000000000000000000000000
> 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
1,267
0
0
0
0
0
0
0
0
0
0
0
248
0
0
0
115
0
0
106
105
116
116
397
397
841
841
51
51
503
503
14,026
14,026
13,951
13,951
7,402
7,402
6,905
6,905
12,269
12,269
47,412
47,412
29,590
29,590
22,655
22,655
21,159
21,159
6,833
6,833
6,237
6,237
681
681
364
364
303
303
190
190
262
262
1,656
1,656
1,867
1,867
3,157
3,157
3,125
3,125
3,880
3,880
3,693
3,693
4,257
4,257
3,960
3,960
2,657
2,657
4,764
4,764
5,811
5,811
6,041
6,041
9,327
9,327
0
10,308
0
11,499
0
10,587
0
12,497
0
13,295
0
13,977
15,718
15,71813,977013,295012,497010,587011,499010,30809,3279,3276,0416,0415,8115,8114,7644,7642,6572,6573,9603,9604,2574,2573,6933,6933,8803,8803,1253,1253,1573,1571,8671,8671,6561,6562622621901903033033643646816816,2376,2376,8336,83321,15921,15922,65522,65529,59029,59047,41247,41212,26912,2696,9056,9057,4027,40213,95113,95114,02614,026503503515184184139739711611610510600115000248000000000001,2670000000000000000000000000000000000
   > 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
1,267
0
0
0
0
0
0
0
0
0
0
0
248
0
0
0
115
0
0
106
105
116
116
397
397
291
291
51
51
503
503
4,667
4,667
5,056
5,056
7,402
7,402
6,905
6,905
12,269
12,269
47,412
47,412
29,590
29,590
22,655
22,655
16,842
16,842
2,732
2,732
2,059
2,059
681
681
364
364
303
303
190
190
262
262
248
248
430
430
614
614
404
404
3,880
3,880
3,693
3,693
4,257
4,257
570
570
951
951
750
750
771
771
1,461
1,461
5,568
5,568
3,557
3,557
4,590
4,590
10,587
10,587
10,463
10,463
11,261
11,261
13,977
13,977
3,203
3,20313,97713,97711,26111,26110,46310,46310,58710,5874,5904,5903,5573,5575,5685,5681,4611,4617717717507509519515705704,2574,2573,6933,6933,8803,8804044046146144304302482482622621901903033033643646816812,0592,0592,7322,73216,84216,84222,65522,65529,59029,59047,41247,41212,26912,2696,9056,9057,4027,4025,0565,0564,6674,667503503515129129139739711611610510600115000248000000000001,2670000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
564
0
0
0
11
0
0
0
6
0
0
0
146
0
0
0
4
0
0
0
4
0
0
0
2,654
0
0
0
11,935
0
0
0
17,474
0
0
0
6,125
0
0
0
4
0
0
0
855
0
0
0
1,622
0
0
0
0
0
0
0
0
0
0
0
3,254
0
0
3,000
3,494
3,390
3,390
2,096
389
119
50
145
145
727
727
0
4,826
0
282
0
3,864
0
6,417
0
9,486
0
1,508
0
13,278
0
013,27801,50809,48606,41703,864028204,8260727727145145501193892,0963,3903,3903,4943,000003,254000000000001,62200085500040006,12500017,47400011,9350002,654000400040001460006000110005640000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,000
3,000
3,390
3,390
2,096
2,096
119
119
145
145
727
727
0
4,826
0
0
0
3,864
0
0
0
9,486
0
0
0
13,278
0
013,2780009,4860003,8640004,82607277271451451191192,0962,0963,3903,3903,0003,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
248
0
0
0
115
0
0
104
104
116
116
248
248
240
240
51
51
413
413
479
479
0
0
226
226
4,649
4,649
333
333
5,668
5,668
2,917
2,917
2,556
2,556
2,579
2,579
2,732
2,732
1,773
1,773
681
681
364
364
303
303
190
190
262
262
248
186
430
430
476
476
404
404
520
520
331
331
674
674
570
570
541
541
580
580
592
592
694
694
742
620
718
718
320
320
692
692
312
312
676
676
296
296
0
02962966766763123126926923203207187186207426946945925925805805415415705706746743313315205204044044764764304301862482622621901903033033643646816811,7731,7732,7322,7322,5792,5792,5562,5562,9172,9175,6685,6683333334,6494,649226226004794794134135151240240248248116116104104001150002480000000000000000000000000000000000000000000000
       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
293
0
0
0
0
0
0
0
0
0
0
0
-564
0
0
0
-11
0
0
2
-4
0
0
3
3
5
5
0
0
0
0
4,188
4,188
5,056
5,056
4,522
4,522
0
0
0
0
13,618
13,618
9,199
9,199
2,315
2,315
8,137
8,137
0
0
286
286
0
0
0
0
0
0
0
0
0
0
0
62
0
0
138
138
0
0
106
106
0
0
1,321
90
0
0
20
20
0
0
34
34
0
0
0
122
0
0
136
406
0
0
247
666
0
0
135
403
0
0403135006662470040613600122000343400202000901,3210010610600138138006200000000000286286008,1378,1372,3152,3159,1999,19913,61813,61800004,5224,5225,0565,0564,1884,1880000553300-4200-11000-564000000000002930000000000000000000000000000000000
   > 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
9,359
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,317
0
0
0
4,178
0
0
0
0
0
0
0
0
0
0
0
1,408
0
0
0
2,543
0
0
0
0
0
0
0
0
0
0
0
1,706
0
0
0
5,039
0
0
0
3,760
0
0
0
6,909
0
0
0
2,034
0
0
0
13,573
0
013,5730002,0340006,9090003,7600005,0390001,706000000000002,5430001,408000000000004,1780004,3170000000000000009,359000000000000000000000000000000000000000000000000000000000000000000
       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
561
0
1,054
0
2,618
0
3,760
0
4,069
0
6,909
0
0
0
2,034
0
2,034
0
0
10,161
10,161002,03402,0340006,90904,06903,76002,61801,054056100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
4,317
4,317
4,101
4,101
4,178
4,178
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,361
2,361
619
619
3,454
3,454
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000003,4543,4546196192,3612,3610000000000000000000000004,1784,1784,1014,1014,3174,317000000000000000000000000000000000000000000000000000000000000000000000000000000000
> 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
5,326
0
0
0
0
0
0
0
0
0
0
0
3,125
0
0
0
1,983
1,983
0
2,730
2,729
3,882
3,882
4,268
4,268
3,874
3,874
4,901
4,901
4,274
4,274
6,638
6,638
5,896
5,896
17,736
17,736
21,423
21,423
24,586
24,585
30,716
30,716
52,545
57,989
23,052
23,052
29,979
29,979
41,614
41,614
40,684
40,684
47,518
47,518
51,115
51,115
50,304
50,304
41,108
41,108
39,645
39,645
20,151
20,151
18,603
18,603
17,189
17,189
18,663
18,663
15,878
15,878
15,860
15,860
15,734
15,734
16,013
16,013
17,176
17,176
15,036
15,036
14,169
14,169
14,211
14,211
13,089
13,089
0
12,468
0
11,543
0
12,410
0
10,806
0
11,560
0
9,773
8,187
8,1879,773011,560010,806012,410011,543012,468013,08913,08914,21114,21114,16914,16915,03615,03617,17617,17616,01316,01315,73415,73415,86015,86015,87815,87818,66318,66317,18917,18918,60318,60320,15120,15139,64539,64541,10841,10850,30450,30451,11551,11547,51847,51840,68440,68441,61441,61429,97929,97923,05223,05257,98952,54530,71630,71624,58524,58621,42321,42317,73617,7365,8965,8966,6386,6384,2744,2744,9014,9013,8743,8744,2684,2683,8823,8822,7292,73001,9831,9830003,125000000000005,3260000000000000000000000000000000000
   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
11,074
0
0
0
0
0
0
0
0
0
0
0
11,263
0
0
0
12,797
0
0
14,917
14,916
16,627
16,627
18,825
18,825
18,825
18,825
20,421
20,421
20,421
20,421
24,421
25,120
30,104
30,104
30,296
43,650
33,587
33,587
59,407
59,998
74,339
74,339
107,651
111,015
111,015
111,015
112,919
112,919
127,412
127,412
129,290
129,290
129,884
129,884
134,514
134,514
134,514
134,514
139,829
139,829
139,829
139,829
139,829
139,829
139,829
139,829
140,106
140,106
143,237
143,237
143,237
143,237
144,344
144,344
145,649
145,649
145,649
145,649
145,649
145,649
145,649
145,649
145,660
145,660
145,660
145,660
145,714
145,714
145,714
145,714
145,714
145,714
145,714
145,714
145,714
145,714
148,182
148,182
149,491
148,182
148,182
148,182148,182149,491148,182148,182145,714145,714145,714145,714145,714145,714145,714145,714145,714145,714145,660145,660145,660145,660145,649145,649145,649145,649145,649145,649145,649145,649144,344144,344143,237143,237143,237143,237140,106140,106139,829139,829139,829139,829139,829139,829139,829139,829134,514134,514134,514134,514129,884129,884129,290129,290127,412127,412112,919112,919111,015111,015111,015107,65174,33974,33959,99859,40733,58733,58743,65030,29630,10430,10425,12024,42120,42120,42120,42120,42118,82518,82518,82518,82516,62716,62714,91614,9170012,79700011,2630000000000011,0740000000000000000000000000000000000
   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
-34
0
0
0
0
0
0
0
0
0
0
0
-10
0
0
0
-50
0
0
0
-63
0
0
0
-94
0
0
0
-118
0
0
0
-78
0
0
0
29
0
0
0
-260
0
0
0
4,921
0
0
0
12,534
0
0
0
8,534
0
0
0
-675
0
0
0
-690
0
0
0
-468
0
0
0
-563
0
0
0
-555
0
0
0
-770
0
0
0
-773
0
0
0
-759
0
0
0
-745
0
0
0
-745
0
0
0
-745
0
0
0
-745
0
0-745000-745000-745000-745000-759000-773000-770000-555000-563000-468000-690000-6750008,53400012,5340004,921000-26000029000-78000-118000-94000-63000-50000-1000000000000-340000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
98
0
0
0
138
0
0
0
63
0
0
0
94
0
0
0
118
0
0
0
78
0
0
0
58
0
0
0
0
0
0
0
11,435
0
0
0
14,062
0
0
0
8,906
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-771
-771
-773
-773
-759
-759
-759
-759
-745
-745
-745
-745
-745
-745
-745
-745
-745
-745
-745
-745
-745
-745
-2,054
-2,054
-745
-745-2,054-2,054-745-745-745-745-745-745-745-745-745-745-745-745-745-745-759-759-759-759-773-773-771-7710000000000000000000000008,90600014,06200011,435000000058000780001180009400063000138000980000000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.