0 XP   0   0   0

ASF Group Ltd
Buy, Hold or Sell?

Let's analyse ASF Group Ltd together

PenkeI guess you are interested in ASF Group 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 ASF Group 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 ASF Group Ltd

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

Quick analysis of ASF Group Ltd (30 sec.)










1. Valuation of ASF Group Ltd (5 min.)




Live pricePrice per share (EOD)

A$0.05

2. Growth of ASF Group Ltd (5 min.)




Is ASF Group Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?-$3.2m$1.2m-$3.7m-150.4%

How much money is ASF Group Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$1m-$1.2m$196.2k?
Net Profit Margin-70.4%-157.7%--

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

3. Financial Health of ASF Group Ltd (5 min.)




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




  Industry Rankings (Capital Markets)  


Richest
#395 / 406

Most Revenue
#320 / 406

Most Profit
#342 / 406

Most Efficient
#371 / 406


Fundamentals of ASF Group Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just not 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 ASF Group Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit ASF Group Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare ASF Group Ltd to the Capital Markets industry mean.
  • A Net Profit Margin of 211.5% means that $2.12 for each $1 in revenue is generated as profit.

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

  • The MRQ is 211.5%. The company is making a huge profit. +2
  • The TTM is -70.4%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ211.5%TTM-70.4%+281.9%
TTM-70.4%YOY-157.7%+87.3%
TTM-70.4%5Y-146.1%+75.7%
5Y-146.1%10Y-821.5%+675.5%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ211.5%13.7%+197.8%
TTM-70.4%12.2%-82.6%
YOY-157.7%17.9%-175.6%
5Y-146.1%12.9%-159.0%
10Y-821.5%12.2%-833.7%
1.1.2. Return on Assets

Shows how efficient ASF Group Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare ASF Group Ltd to the Capital Markets industry mean.
  • 10.2% Return on Assets means that ASF Group Ltd generated $0.10 profit for each $1 in assets.

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

  • The MRQ is 10.2%. Using its assets, the company is efficient in making profit. +1
  • The TTM is -9.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ10.2%TTM-9.4%+19.6%
TTM-9.4%YOY-8.5%-0.9%
TTM-9.4%5Y-5.3%-4.1%
5Y-5.3%10Y-9.9%+4.6%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ10.2%0.4%+9.8%
TTM-9.4%0.3%-9.7%
YOY-8.5%0.6%-9.1%
5Y-5.3%0.4%-5.7%
10Y-9.9%0.5%-10.4%
1.1.3. Return on Equity

Shows how efficient ASF Group Ltd is using its investors money to generate profit.

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

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-48.2%+48.2%
TTM-48.2%YOY-111.8%+63.6%
TTM-48.2%5Y-34.7%-13.5%
5Y-34.7%10Y-66.1%+31.4%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.8%-1.8%
TTM-48.2%1.6%-49.8%
YOY-111.8%3.2%-115.0%
5Y-34.7%2.0%-36.7%
10Y-66.1%2.1%-68.2%

1.2. Operating Efficiency of ASF Group Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient ASF Group Ltd is operating .

  • Measures how much profit ASF Group 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 ASF Group Ltd to the Capital Markets industry mean.
  • An Operating Margin of -83.7% means the company generated $-0.84  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ASF Group Ltd:

  • The MRQ is -83.7%. The company is operating very inefficient. -2
  • The TTM is -28.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-83.7%TTM-28.6%-55.1%
TTM-28.6%YOY-46.7%+18.1%
TTM-28.6%5Y-262.9%+234.3%
5Y-262.9%10Y-691.2%+428.3%
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-83.7%19.5%-103.2%
TTM-28.6%14.0%-42.6%
YOY-46.7%18.9%-65.6%
5Y-262.9%9.1%-272.0%
10Y-691.2%9.8%-701.0%
1.2.2. Operating Ratio

Measures how efficient ASF Group Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Capital Markets industry mean).
  • An Operation Ratio of 0.44 means that the operating costs are $0.44 for each $1 in net sales.

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

  • The MRQ is 0.436. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.214. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.436TTM0.214+0.222
TTM0.214YOY0.293-0.079
TTM0.2145Y1.922-1.708
5Y1.92210Y3.360-1.438
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4361.016-0.580
TTM0.2141.014-0.800
YOY0.2930.944-0.651
5Y1.9220.909+1.013
10Y3.3600.891+2.469

1.3. Liquidity of ASF Group Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if ASF Group Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Capital Markets industry mean).
  • A Current Ratio of 6.37 means the company has $6.37 in assets for each $1 in short-term debts.

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

  • The MRQ is 6.373. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.633. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.373TTM5.633+0.740
TTM5.633YOY3.642+1.991
TTM5.6335Y4.865+0.768
5Y4.86510Y3.210+1.655
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3732.012+4.361
TTM5.6331.660+3.973
YOY3.6421.792+1.850
5Y4.8651.897+2.968
10Y3.2101.830+1.380
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare ASF Group Ltd to the Capital Markets industry mean.
  • A Quick Ratio of 6.37 means the company can pay off $6.37 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 6.369. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.966. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ6.369TTM2.966+3.403
TTM2.966YOY1.929+1.037
TTM2.9665Y2.531+0.435
5Y2.53110Y1.689+0.843
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3691.384+4.985
TTM2.9661.146+1.820
YOY1.9291.390+0.539
5Y2.5311.461+1.070
10Y1.6891.354+0.335

1.4. Solvency of ASF Group Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of ASF Group Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare ASF Group Ltd to Capital Markets industry mean.
  • A Debt to Asset Ratio of 1.24 means that ASF Group Ltd assets are financed with 124.1% credit (debt) and the remaining percentage (100% - 124.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 1.241. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.227. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.241TTM1.227+0.014
TTM1.227YOY0.913+0.314
TTM1.2275Y0.896+0.331
5Y0.89610Y0.676+0.220
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2410.609+0.632
TTM1.2270.611+0.616
YOY0.9130.621+0.292
5Y0.8960.627+0.269
10Y0.6760.613+0.063
1.4.2. Debt to Equity Ratio

Measures if ASF Group Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare ASF Group Ltd to the Capital Markets industry mean.
  • A Debt to Equity ratio of 0.0% means that company has $0.00 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM9.818-9.818
TTM9.818YOY10.082-0.264
TTM9.8185Y5.180+4.638
5Y5.18010Y3.765+1.415
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.387-1.387
TTM9.8181.526+8.292
YOY10.0821.443+8.639
5Y5.1801.419+3.761
10Y3.7651.652+2.113

2. Market Valuation of ASF Group 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 ASF Group Ltd generates.

  • Above 15 is considered overpriced but always compare ASF Group Ltd to the Capital Markets industry mean.
  • A PE ratio of 38.91 means the investor is paying $38.91 for every $1 in earnings.

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

  • The EOD is 40.465. Good. +1
  • The MRQ is 38.909. Good. +1
  • The TTM is 14.445. Very good. +2
Trends
Current periodCompared to+/- 
EOD40.465MRQ38.909+1.556
MRQ38.909TTM14.445+24.463
TTM14.445YOY-60.639+75.084
TTM14.4455Y-19.942+34.387
5Y-19.94210Y27.406-47.348
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD40.46510.150+30.315
MRQ38.90910.457+28.452
TTM14.44510.924+3.521
YOY-60.63913.680-74.319
5Y-19.94214.193-34.135
10Y27.40618.933+8.473
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of ASF Group 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 ASF Group Ltd:

  • The MRQ is 38.917. Seems overpriced? -1
  • The TTM is 12.534. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ38.917TTM12.534+26.383
TTM12.534YOY-51.641+64.174
TTM12.5345Y31.217-18.683
5Y31.21710Y54.607-23.390
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
MRQ38.91710.014+28.903
TTM12.53415.427-2.893
YOY-51.64116.645-68.286
5Y31.21756.321-25.104
10Y54.60773.836-19.229

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

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

  • At or below 1 is considered healthy (always compare to Capital Markets industry mean).
  • A PB ratio of -8.19 means the investor is paying $-8.19 for each $1 in book value.

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

  • The EOD is -8.522. Bad. Book ratio is negative. -2
  • The MRQ is -8.195. Bad. Book ratio is negative. -2
  • The TTM is -40.726. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-8.522MRQ-8.195-0.328
MRQ-8.195TTM-40.726+32.531
TTM-40.726YOY-17.424-23.302
TTM-40.7265Y-9.650-31.076
5Y-9.65010Y7.875-17.524
Compared to industry (Capital Markets)
PeriodCompanyIndustry (mean)+/- 
EOD-8.5220.972-9.494
MRQ-8.1950.989-9.184
TTM-40.7261.066-41.792
YOY-17.4241.323-18.747
5Y-9.6501.355-11.005
10Y7.8751.504+6.371
2. Total Gains per Share

3. Holders & Insider Transactions

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


4. Summary

4.1. Key Performance Indicators

The key performance indicators of ASF Group 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--0.000-0.001+697%-0.001+554%-0.001+351%-0.001+548%
Book Value Growth--1.038-2.999+389%0.659+58%0.540+92%1.069-3%
Book Value Per Share---0.006-0.005-22%0.002-353%0.004-250%0.013-149%
Book Value Per Share Growth--1.038-3.001+389%0.659+58%0.540+92%1.069-3%
Current Ratio--6.3735.633+13%3.642+75%4.865+31%3.210+99%
Debt To Asset Ratio--1.2411.227+1%0.913+36%0.896+39%0.676+84%
Debt To Equity Ratio---9.818-100%10.082-100%5.180-100%3.765-100%
Dividend Per Share----0%-0%-0%-0%
Eps--0.001-0.001+200%-0.001+179%-0.001+191%-0.003+316%
Eps Growth--1.0000.461+117%1.204-17%0.903+11%0.489+104%
Free Cash Flow Per Share--0.0000.000+2%-0.001+110%-0.002+356%-0.002+528%
Free Cash Flow Per Share Growth--1.0001.169-14%0.672+49%1.011-1%0.950+5%
Free Cash Flow To Equity Per Share--0.0010.000+324%0.000+166%-0.003+512%-0.004+653%
Free Cash Flow To Equity Per Share Growth--1.0000.081+1132%1.339-25%0.724+38%-0.359+136%
Gross Profit Margin--1.0001.0000%1.0030%0.995+0%0.969+3%
Intrinsic Value_10Y_max---0.024--------
Intrinsic Value_10Y_min---0.148--------
Intrinsic Value_1Y_max---0.002--------
Intrinsic Value_1Y_min---0.010--------
Intrinsic Value_3Y_max---0.006--------
Intrinsic Value_3Y_min---0.035--------
Intrinsic Value_5Y_max---0.010--------
Intrinsic Value_5Y_min---0.064--------
Net Profit Margin--2.115-0.704+133%-1.577+175%-1.461+169%-8.215+488%
Operating Margin---0.837-0.286-66%-0.467-44%-2.629+214%-6.912+726%
Operating Ratio--0.4360.214+104%0.293+49%1.922-77%3.360-87%
Pb Ratio-8.522-4%-8.195-40.726+397%-17.424+113%-9.650+18%7.875-204%
Pe Ratio40.465+4%38.90914.445+169%-60.639+256%-19.942+151%27.406+42%
Peg Ratio--38.91712.534+210%-51.641+233%31.217+25%54.607-29%
Price Per Share0.052+4%0.0500.053-6%0.061-17%0.096-48%0.158-68%
Price To Total Gains Ratio216.821+4%208.48199.801+109%-39.185+119%23.024+805%44278.398-100%
Profit Growth--2.0001.306+53%0.155+1193%0.278+619%0.194+931%
Quick Ratio--6.3692.966+115%1.929+230%2.531+152%1.689+277%
Return On Assets--0.102-0.094+193%-0.085+184%-0.053+152%-0.099+197%
Return On Equity----0.4820%-1.1180%-0.3470%-0.6610%
Total Gains Per Share--0.000-0.001+697%-0.001+554%-0.001+351%-0.001+548%
Usd Book Value---3217390.800-2524979.825-22%1272053.600-353%2138839.705-250%6593943.465-149%
Usd Book Value Change Per Share--0.000-0.001+697%-0.001+554%0.000+351%-0.001+548%
Usd Book Value Per Share---0.004-0.003-22%0.002-353%0.003-250%0.008-149%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.001-0.001+200%-0.001+179%-0.001+191%-0.002+316%
Usd Free Cash Flow---197594.100-201086.925+2%-415355.106+110%-900034.473+355%-1241299.771+528%
Usd Free Cash Flow Per Share--0.0000.000+2%-0.001+110%-0.001+356%-0.002+528%
Usd Free Cash Flow To Equity Per Share--0.0000.000+324%0.000+166%-0.002+512%-0.002+653%
Usd Price Per Share0.035+4%0.0330.035-6%0.040-17%0.064-48%0.105-68%
Usd Profit--1355216.100-1013418.225+175%-1209681.725+189%-692153.171+151%-1467933.143+208%
Usd Revenue--640683.900365915.000+75%545130.188+18%632417.548+1%401361.431+60%
Usd Total Gains Per Share--0.000-0.001+697%-0.001+554%0.000+351%-0.001+548%
 EOD+3 -2MRQTTM+25 -11YOY+24 -135Y+28 -910Y+28 -9

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1540.465
Price to Book Ratio (EOD)Between0-1-8.522
Net Profit Margin (MRQ)Greater than02.115
Operating Margin (MRQ)Greater than0-0.837
Quick Ratio (MRQ)Greater than16.369
Current Ratio (MRQ)Greater than16.373
Debt to Asset Ratio (MRQ)Less than11.241
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.102
Total5/10 (50.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.053
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets20,054
Total Liabilities24,890
Total Stockholder Equity-3,025
 As reported
Total Liabilities 24,890
Total Stockholder Equity+ -3,025
Total Assets = 20,054

Assets

Total Assets20,054
Total Current Assets4,678
Long-term Assets4,678
Total Current Assets
Cash And Cash Equivalents 4,412
Net Receivables 263
Other Current Assets 3
Total Current Assets  (as reported)4,678
Total Current Assets  (calculated)4,678
+/-0
Long-term Assets
Property Plant Equipment 512
Long Term Investments 10,344
Intangible Assets 3,585
Other Assets 935
Long-term Assets  (as reported)15,376
Long-term Assets  (calculated)15,376
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities734
Long-term Liabilities24,156
Total Stockholder Equity-3,025
Total Current Liabilities
Short-term Debt 254
Accounts payable 77
Other Current Liabilities 403
Total Current Liabilities  (as reported)734
Total Current Liabilities  (calculated)734
+/-0
Long-term Liabilities
Long term Debt Total 24,156
Long-term Liabilities  (as reported)24,156
Long-term Liabilities  (calculated)24,156
+/-0
Total Stockholder Equity
Common Stock122,669
Retained Earnings -123,320
Other Stockholders Equity -2,374
Total Stockholder Equity (as reported)-3,025
Total Stockholder Equity (calculated)-3,025
+/-0
Other
Capital Stock122,669
Cash and Short Term Investments 4,412
Common Stock Shares Outstanding 792,574
Liabilities and Stockholders Equity 20,054
Net Debt 19,998
Net Invested Capital 20,930
Net Tangible Assets -6,610
Net Working Capital 3,944
Short Long Term Debt Total 24,410



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-31
> 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
20,859
0
0
0
0
0
0
0
20,863
0
0
13,711
13,711
12,954
12,954
12,494
12,494
8,519
8,519
11,410
11,410
13,989
13,989
14,561
14,561
14,037
14,037
586
586
0
0
465
464
41
41
4,256
4,256
10,784
10,784
11,167
11,167
13,882
13,882
11,454
11,454
3,322
3,322
2,899
2,899
4,153
4,153
8,764
8,764
7,280
7,280
11,652
11,652
34,691
34,691
31,178
31,178
37,011
37,011
12,874
12,874
22,740
22,740
24,374
24,374
33,788
33,788
35,070
35,070
29,740
29,740
30,582
30,582
29,941
29,941
34,685
34,685
30,222
30,222
23,179
25,266
22,565
22,565
27,790
27,790
25,182
25,182
0
22,956
0
21,408
0
20,721
0
15,353
0
20,054
20,054015,353020,721021,408022,956025,18225,18227,79027,79022,56522,56525,26623,17930,22230,22234,68534,68529,94129,94130,58230,58229,74029,74035,07035,07033,78833,78824,37424,37422,74022,74012,87412,87437,01137,01131,17831,17834,69134,69111,65211,6527,2807,2808,7648,7644,1534,1532,8992,8993,3223,32211,45411,45413,88213,88211,16711,16710,78410,7844,2564,25641414644650058658614,03714,03714,56114,56113,98913,98911,41011,4108,5198,51912,49412,49412,95412,95413,71113,7110020,863000000020,8590000000000000000000000000000000000
   > 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
13,936
0
0
0
0
0
0
0
13,929
0
0
0
6,788
0
0
0
3,167
0
0
0
2,904
0
0
0
389
0
0
0
564
0
0
0
0
0
0
0
0
0
0
0
6,878
0
0
0
8,142
0
0
0
1,184
0
0
0
5,409
0
0
0
6,404
0
0
0
7,947
0
0
0
2,734
0
0
0
3,725
0
0
0
4,867
0
0
0
3,200
5,880
5,880
18,951
18,951
11,244
11,244
4,864
4,864
7,293
7,293
9,046
9,046
7,129
7,129
4,081
4,081
5,136
5,136
4,292
4,292
3,577
3,577
4,678
4,678
4,6784,6783,5773,5774,2924,2925,1365,1364,0814,0817,1297,1299,0469,0467,2937,2934,8644,86411,24411,24418,95118,9515,8805,8803,2000004,8670003,7250002,7340007,9470006,4040005,4090001,1840008,1420006,878000000000005640003890002,9040003,1670006,78800013,929000000013,9360000000000000000000000000000000000
       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
4
0
0
0
0
0
0
0
0
0
0
6,703
6,703
3,899
3,899
2,646
2,646
713
713
2,880
2,880
1,044
1,044
319
319
56
56
546
546
0
0
446
446
37
37
167
167
1,213
1,213
2,066
2,066
4,805
4,805
2,619
2,619
1,071
1,071
1,027
1,027
858
858
4,325
4,325
3,291
3,291
5,889
5,889
12,098
12,098
7,104
7,103
1,307
1,307
2,410
2,410
5,202
5,202
2,309
2,309
4,273
4,273
4,229
4,229
2,434
2,434
2,497
2,497
5,139
5,139
17,669
17,669
9,916
9,916
4,585
4,585
6,841
6,841
4,929
4,929
4,840
4,840
0
3,833
0
4,366
0
4,041
0
3,356
0
4,412
4,41203,35604,04104,36603,83304,8404,8404,9294,9296,8416,8414,5854,5859,9169,91617,66917,6695,1395,1392,4972,4972,4342,4344,2294,2294,2734,2732,3092,3095,2025,2022,4102,4101,3071,3077,1037,10412,09812,0985,8895,8893,2913,2914,3254,3258588581,0271,0271,0711,0712,6192,6194,8054,8052,0662,0661,2131,21316716737374464460054654656563193191,0441,0442,8802,8807137132,6462,6463,8993,8996,7036,703000000000040000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,016
14,016
14,016
14,016
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000014,01614,01614,01614,016000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
8
0
0
0
0
0
0
0
13,929
0
0
0
85
0
0
0
521
0
0
0
24
0
0
0
70
0
0
0
18
0
0
0
0
0
0
0
0
0
0
0
4,807
0
0
0
3,844
0
0
0
136
0
0
0
73
0
0
0
447
0
0
0
756
0
0
0
237
0
0
0
1,276
0
0
0
101
0
0
0
181
225
225
1,248
1,248
1,280
43
176
176
384
-4,005
3,772
3,772
2,257
2,257
221
221
766
766
246
246
200
200
263
263
2632632002002462467667662212212,2572,2573,7723,772-4,005384176176431,2801,2481,2482252251810001010001,276000237000756000447000730001360003,8440004,807000000000001800070000240005210008500013,929000000080000000000000000000000000000000000
       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
13,925
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,669
0
0
0
21
0
0
0
1
0
0
0
68
0
0
0
87
0
0
0
87
0
0
0
140
0
0
0
537
0
0
0
522
516
516
1
34
48
48
1
103
68
68
1
345
32
32
0
27
0
4
5
5
0
21
0
3
302105540270323234516868103148483415165165220005370001400008700087000680001000210001,669000000000000000000000000000000000000000000013,9250000000000000000000000000000000000
   > 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
6,923
0
0
0
0
0
0
0
6,934
0
0
0
6,923
0
0
0
9,327
0
0
0
8,506
0
0
0
14,172
0
0
0
22
0
0
0
0
0
0
0
0
0
0
0
4,289
0
0
0
3,312
0
0
0
1,715
0
0
0
3,355
0
0
0
5,248
0
0
0
23,231
0
0
0
10,141
0
0
0
20,649
0
0
0
30,203
0
0
0
27,382
0
0
0
15,734
0
0
0
20,402
0
0
0
18,744
0
0
0
18,875
0
0
0
16,429
0
0
0
15,376
15,37600016,42900018,87500018,74400020,40200015,73400027,38200030,20300020,64900010,14100023,2310005,2480003,3550001,7150003,3120004,289000000000002200014,1720008,5060009,3270006,9230006,93400000006,9230000000000000000000000000000000000
       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
29
0
0
0
0
0
0
0
40
0
0
0
29
88
88
0
433
0
0
0
1,612
485
485
0
7,278
304
304
0
22
0
0
14
14
0
0
139
139
1,670
1,670
801
801
766
766
792
792
580
580
872
85
0
0
2,474
2,474
2,850
2,850
2,964
2,964
726
726
785
785
623
623
0
1,475
0
0
0
5,567
0
0
0
356
0
0
0
502
436
436
362
362
304
4,820
260
260
342
3,664
234
234
2,079
2,079
1,226
1,226
923
923
789
789
649
649
512
512
5125126496497897899239231,2261,2262,0792,0792342343,6643422602604,8203043623624364365020003560005,5670001,47506236237857857267262,9642,9642,8502,8502,4742,47400858725805807927927667668018011,6701,670139139001414002203043047,27804854851,6120004330888829000400000000290000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,600
2,600
0
0
3,241
3,241
3,241
3,241
2,241
2,241
481
481
0
0
0
0
0
0
131
131
142
142
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000001421421311310000004814812,2412,2413,2413,2413,2413,241002,6002,600000000000000000000000000000000000000000000000000000000000000000000000
       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
7,014
7,014
10,697
10,697
13,707
13,707
14,468
14,468
11,366
11,366
15,249
15,249
12,679
12,679
0
12,084
0
0
0
11,532
0
0
0
10,344
10,34400011,53200012,084012,67912,67915,24915,24911,36611,36614,46814,46813,70713,70710,69710,6977,0147,014000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
6,894
0
0
0
0
0
0
0
6,894
0
0
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
6,894
0
0
0
0
0
0
0
0
2,600
2,600
3,104
3,104
3,241
3,241
3,241
3,241
2,241
2,241
481
481
0
0
0
0
0
0
131
131
142
142
0
0
0
0
0
0
0
0
0
0
4,500
0
0
0
5,699
13,684
4,804
4,804
5,088
15,639
5,123
5,123
4,281
4,281
4,516
4,516
3,163
3,163
3,322
3,322
3,030
3,030
3,177
3,177
0
3,275
0
0
0
3,347
0
0
0
3,585
3,5850003,3470003,27503,1773,1773,0303,0303,3223,3223,1633,1634,5164,5164,2814,2815,1235,12315,6395,0884,8044,80413,6845,6990004,50000000000001421421311310000004814812,2412,2413,2413,2413,2413,2413,1043,1042,6002,600000000006,8946,8946,8946,8946,8946,8946,8946,8946,8946,8946,8946,8946,8946,8946,8946,894006,89400000006,8940000000000000000000000000000000000
       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
457
457
1,079
1,079
5,472
5,472
6,901
6,901
6,756
6,756
0
0
0
0
0
0
3
3
0
0
0
0
247
247
358
358
1,948
1,948
63
63
58
58
362
362
249
249
217
217
297
297
229
229
247
247
296
296
285
284
430
430
1,411
1,411
941
941
8,861
8,861
9,850
9,850
11,493
11,493
11,586
11,586
428
428
48
48
424
424
242
242
231
231
118
118
2,290
2,290
184
184
761
761
802
802
935
935
9359358028027617611841842,2902,290118118231231242242424424484842842811,58611,58611,49311,4939,8509,8508,8618,8619419411,4111,411430430284285296296247247229229297297217217249249362362585863631,9481,9483583582472470000330000006,7566,7566,9016,9015,4725,4721,0791,079457457000000000000000000000000000000000000000000000000000
> 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
16,641
0
0
0
0
0
0
0
16,873
0
0
460
461
572
572
909
909
560
560
1,085
1,085
2,357
2,357
3,313
3,313
2,371
2,371
3,621
3,621
0
0
3,993
3,991
145
145
261
261
6,210
6,210
6,220
6,220
9,714
9,714
7,066
7,066
1,212
1,212
194
194
311
311
669
669
1,333
1,333
2,984
2,984
2,231
2,231
1,978
1,978
8,793
8,793
11,715
11,715
5,792
5,792
6,075
6,075
823
823
6,821
6,821
12,885
12,885
18,135
18,135
23,694
23,694
29,996
29,996
18,795
17,214
19,637
19,637
24,292
23,700
19,729
19,729
19,845
16,947
0
19,799
0
19,015
0
21,016
0
20,378
0
24,890
24,890020,378021,016019,015019,799016,94719,84519,72919,72923,70024,29219,63719,63717,21418,79529,99629,99623,69423,69418,13518,13512,88512,8856,8216,8218238236,0756,0755,7925,79211,71511,7158,7938,7931,9781,9782,2312,2312,9842,9841,3331,3336696693113111941941,2121,2127,0667,0669,7149,7146,2206,2206,2106,2102612611451453,9913,993003,6213,6212,3712,3713,3133,3132,3572,3571,0851,0855605609099095725724614600016,873000000016,6410000000000000000000000000000000000
   > 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
16,641
0
0
0
0
0
0
0
16,873
0
0
0
461
0
0
0
680
0
0
0
958
0
0
0
3,290
0
0
0
3,603
0
0
0
0
0
0
0
0
0
0
0
6,220
0
0
0
7,066
0
0
0
194
0
0
0
669
0
0
0
1,984
0
0
0
1,759
0
0
0
11,715
0
0
0
5,855
0
0
0
6,821
0
0
0
18,135
18,547
18,547
1,320
1,320
547
547
7,741
7,741
7,945
7,945
3,084
3,084
18,829
18,829
871
871
19,752
19,752
611
611
731
731
734
734
73473473173161161119,75219,75287187118,82918,8293,0843,0847,9457,9457,7417,7415475471,3201,32018,54718,54718,1350006,8210005,85500011,7150001,7590001,9840006690001940007,0660006,220000000000003,6030003,29000095800068000046100016,873000000016,6410000000000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104
0
0
0
5
0
0
0
0
0
0
0
0
0
0
0
2,084
0
0
0
3,632
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,776
0
0
0
4,922
0
0
0
5,819
0
0
0
16,608
22,386
22,386
28,696
20
20
20
6,000
6,125
6,125
6,125
0
105
17,401
17,401
0
395
0
0
0
242
0
0
0
254
254000242000395017,40117,40110506,1256,1256,1256,00020202028,69622,38622,38616,6080005,8190004,9220009,77600000000000000000003,6320002,0840000000000050001040000000000000000000000000000000000000000000000000000000000
       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
0
0
22,386
22,386
28,696
28,696
20
20
6,000
6,000
6,125
6,125
0
105
17,401
17,401
0
0
0
0
0
0
0
0
0
0
000000000017,40117,40110506,1256,1256,0006,000202028,69628,69622,38622,386000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
187
187
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,344
0
90
90
258
5
1,907
1,907
1,419
1,419
7,346
7,346
2,141
2,141
212
212
0
0
311
311
403
403
1,298
1,298
527
527
1,457
1,457
46
46
1,488
1,488
350
350
803
803
609
609
731
731
366
366
1,078
1,078
604
604
1,207
1,207
582
582
424
424
120
120
1,707
1,707
229
229
412
412
60
60
270
270
76
76
200
200
77
77
7777200200767627027060604124122292291,7071,7071201204244245825821,2071,2076046041,0781,0783663667317316096098038033503501,4881,48846461,4571,4575275271,2981,298403403311311002122122,1412,1417,3467,3461,4191,4191,9071,9075258909003,344000000000000000018718700000000000000000000000000000000000000000000000
       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
16,641
0
0
0
0
0
0
0
16,873
0
0
0
229
0
0
0
272
0
0
0
171
0
0
0
25
0
0
0
28
0
0
0
0
0
0
0
0
0
0
0
2,717
0
0
0
1,293
0
0
0
194
0
0
0
266
0
0
0
1,392
0
0
0
1,713
0
0
0
1,589
0
0
0
324
0
0
0
636
0
0
0
923
0
0
448
718
0
0
502
1,496
0
0
438
2,750
0
0
278
416
0
0
130
293
104
104
203
403
40320310410429313000416278002,750438001,49650200718448009230006360003240001,5890001,7130001,3920002660001940001,2930002,71700000000000280002500017100027200022900016,873000000016,6410000000000000000000000000000000000
   > 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
229
0
0
0
127
0
0
0
23
0
0
0
18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
0
0
0
219
0
0
0
0
0
0
0
220
0
0
0
0
0
0
0
0
0
0
0
28,676
0
0
0
11,896
0
0
0
16,645
0
0
0
18,928
0
0
0
20,405
0
0
0
24,156
24,15600020,40500018,92800016,64500011,89600028,6760000000000022000000002190001,000000000000000000000000000000180002300012700022900000000000000000000000000000000000000000000000000
       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
18,248
0
11,896
0
16,347
0
16,645
0
1,016
0
18,928
0
647
0
20,405
0
21,286
0
24,156
24,156021,286020,4050647018,92801,016016,645016,347011,896018,24800000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
460
461
385
385
532
532
270
270
825
825
2,162
2,162
3,186
3,186
2,316
2,316
3,598
3,598
0
0
631
3,353
5
5
2
256
1
1
2,717
2,717
237
237
1,293
1,293
0
0
194
194
0
0
266
266
35
35
1,457
1,457
774
774
1,933
1,933
15
15
1,589
1,589
35
35
324
324
72
72
636
636
91
91
923
923
101
101
718
718
103
103
1,496
1,496
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000001,4961,4961031037187181011019239239191636636727232432435351,5891,58915151,9331,9337747741,4571,457353526626600194194001,2931,2932372372,7172,717112562553,353631003,5983,5982,3162,3163,1863,1862,1622,162825825270270532532385385461460000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,070
11,070
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000011,07011,070000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> 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
4,219
0
0
0
0
0
0
0
3,989
0
0
13,251
13,251
12,382
12,382
11,585
11,585
7,959
7,959
10,325
10,325
11,632
11,632
11,248
11,248
11,666
11,666
0
-3,035
0
0
0
0
0
0
3,996
3,996
3,218
3,218
3,427
4,947
2,451
2,451
2,703
4,388
2,110
2,110
2,705
2,705
3,841
3,841
8,095
8,095
5,961
5,961
8,972
8,668
32,550
32,550
29,321
29,199
28,368
28,368
934
1,159
15,485
15,485
17,970
18,299
32,586
32,586
29,072
28,249
17,816
17,816
13,646
12,447
7,554
7,554
6,156
4,689
13,008
13,008
5,301
7,388
-1,135
-1,135
10,242
10,242
8,235
8,235
0
4,403
0
2,393
0
1,054
0
-5,025
0
-3,025
-3,0250-5,02501,05402,39304,40308,2358,23510,24210,242-1,135-1,1357,3885,30113,00813,0084,6896,1567,5547,55412,44713,64617,81617,81628,24929,07232,58632,58618,29917,97015,48515,4851,15993428,36828,36829,19929,32132,55032,5508,6688,9725,9615,9618,0958,0953,8413,8412,7052,7052,1102,1104,3882,7032,4512,4514,9473,4273,2183,2183,9963,996000000-3,035011,66611,66611,24811,24811,63211,63210,32510,3257,9597,95911,58511,58512,38212,38213,25113,251003,98900000004,2190000000000000000000000000000000000
   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
8,400
0
0
0
0
0
0
0
12,810
0
0
23,521
23,521
23,620
23,620
23,621
23,621
23,621
23,621
27,705
27,705
30,474
30,474
31,122
31,122
31,556
31,556
32,716
32,716
0
0
32,716
32,716
33,021
33,021
37,596
37,596
37,596
37,596
39,011
39,011
39,611
39,611
43,100
43,100
45,911
45,911
48,256
48,256
50,873
50,873
56,446
56,446
56,494
56,494
54,259
54,259
54,259
54,259
54,583
54,583
54,360
54,360
55,283
55,283
70,657
70,657
73,029
73,029
94,559
94,559
101,883
101,883
101,757
101,757
101,703
101,703
101,654
101,654
113,657
113,657
113,561
113,561
113,463
113,463
113,427
113,427
122,690
122,690
122,688
122,688
122,688
122,688
122,678
122,678
122,676
122,676
122,674
122,674
122,669
122,669
122,669122,669122,674122,674122,676122,676122,678122,678122,688122,688122,688122,688122,690122,690113,427113,427113,463113,463113,561113,561113,657113,657101,654101,654101,703101,703101,757101,757101,883101,88394,55994,55973,02973,02970,65770,65755,28355,28354,36054,36054,58354,58354,25954,25954,25954,25956,49456,49456,44656,44650,87350,87348,25648,25645,91145,91143,10043,10039,61139,61139,01139,01137,59637,59637,59637,59633,02133,02132,71632,7160032,71632,71631,55631,55631,12231,12230,47430,47427,70527,70523,62123,62123,62123,62123,62023,62023,52123,5210012,81000000008,4000000000000000000000000000000000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
-63
0
0
0
0
0
0
0
-39
0
0
0
-50
0
0
0
-111
0
0
0
-283
0
0
0
-499
0
0
0
-849
0
0
0
0
0
0
0
0
0
0
0
-442
0
0
0
-686
0
0
0
-512
0
0
0
-555
0
0
0
4,152
0
0
0
2,933
0
0
0
4,353
0
0
0
2,686
0
0
0
-840
0
0
0
-833
0
0
0
-747
0
0
0
-777
0
0
0
-2,369
0
0
0
-2,260
0
0
0
-2,364
0
0
0
-2,374
-2,374000-2,364000-2,260000-2,369000-777000-747000-833000-8400002,6860004,3530002,9330004,152000-555000-512000-686000-44200000000000-849000-499000-283000-111000-50000-390000000-630000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
406
0
0
0
0
0
0
0
497
0
0
0
508
0
0
0
231
0
0
0
403
0
0
0
499
0
0
0
849
0
0
0
0
0
0
0
0
0
0
0
2,226
0
0
0
2,353
0
0
0
0
0
0
0
0
0
0
0
4,011
0
0
0
3,009
0
0
0
4,830
0
0
0
3,015
0
0
0
0
0
0
0
0
-1,081
-1,081
-747
-747
-769
-769
-777
-777
1,616
1,616
-2,369
-2,369
-2,494
-2,494
-2,260
-2,260
-2,386
-2,386
-2,364
-2,364
-2,342
-2,342
-2,374
-2,374
-2,374-2,374-2,342-2,342-2,364-2,364-2,386-2,386-2,260-2,260-2,494-2,494-2,369-2,3691,6161,616-777-777-769-769-747-747-1,081-1,081000000003,0150004,8300003,0090004,011000000000002,3530002,2260000000000084900049900040300023100050800049700000004060000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.