0 XP   0   0   0

Ainsworth Game Technology Ltd
Buy, Hold or Sell?

Let's analyse Ainsworth Game Technology Ltd together

PenkeI guess you are interested in Ainsworth Game Technology 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 Ainsworth Game Technology 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 Ainsworth Game Technology Ltd

I send you an email if I find something interesting about Ainsworth Game Technology Ltd.

Quick analysis of Ainsworth Game Technology Ltd (30 sec.)










1. Valuation of Ainsworth Game Technology Ltd (5 min.)




Live pricePrice per share (EOD)

A$1.02

2. Growth of Ainsworth Game Technology Ltd (5 min.)




Is Ainsworth Game Technology Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$213m$194m$12.8m6.2%

How much money is Ainsworth Game Technology Ltd making?

Current yearPrevious yearGrowGrow %
Making money$2.1m$1.4m$764k34.8%
Net Profit Margin2.3%1.3%--

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

3. Financial Health of Ainsworth Game Technology Ltd (5 min.)




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




  Industry Rankings (Gambling)  


Richest
#23 / 69

Most Revenue
#28 / 69

Most Profit
#21 / 69


Fundamentals of Ainsworth Game Technology Ltd

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating inefficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 Ainsworth Game Technology Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Ainsworth Game Technology Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Ainsworth Game Technology Ltd to the Gambling industry mean.
  • A Net Profit Margin of 4.8% means that $0.05 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ainsworth Game Technology Ltd:

  • The MRQ is 4.8%. The company is making a profit. +1
  • The TTM is 2.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM2.3%+2.4%
TTM2.3%YOY1.3%+1.0%
TTM2.3%5Y-8.5%+10.8%
5Y-8.5%10Y7.3%-15.8%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%2.5%+2.3%
TTM2.3%1.7%+0.6%
YOY1.3%3.3%-2.0%
5Y-8.5%-0.7%-7.8%
10Y7.3%-1.7%+9.0%
1.1.2. Return on Assets

Shows how efficient Ainsworth Game Technology Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ainsworth Game Technology Ltd to the Gambling industry mean.
  • 1.4% Return on Assets means that Ainsworth Game Technology Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ainsworth Game Technology Ltd:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM0.8%+0.6%
TTM0.8%YOY0.6%+0.2%
TTM0.8%5Y-0.6%+1.4%
5Y-0.6%10Y1.7%-2.3%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%0.4%+1.0%
TTM0.8%0.4%+0.4%
YOY0.6%0.8%-0.2%
5Y-0.6%0.4%-1.0%
10Y1.7%0.4%+1.3%
1.1.3. Return on Equity

Shows how efficient Ainsworth Game Technology Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ainsworth Game Technology Ltd to the Gambling industry mean.
  • 1.9% Return on Equity means Ainsworth Game Technology Ltd generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ainsworth Game Technology Ltd:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.0%+0.8%
TTM1.0%YOY0.7%+0.3%
TTM1.0%5Y-0.8%+1.9%
5Y-0.8%10Y2.1%-2.9%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%1.9%0.0%
TTM1.0%1.4%-0.4%
YOY0.7%4.0%-3.3%
5Y-0.8%1.1%-1.9%
10Y2.1%2.6%-0.5%

1.2. Operating Efficiency of Ainsworth Game Technology Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Ainsworth Game Technology Ltd is operating .

  • Measures how much profit Ainsworth Game Technology 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 Ainsworth Game Technology Ltd to the Gambling 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 Ainsworth Game Technology Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.2%-0.2%
TTM0.2%YOY1.6%-1.4%
TTM0.2%5Y-6.2%+6.4%
5Y-6.2%10Y12.2%-18.5%
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.8%-13.8%
TTM0.2%10.5%-10.3%
YOY1.6%4.3%-2.7%
5Y-6.2%5.9%-12.1%
10Y12.2%6.2%+6.0%
1.2.2. Operating Ratio

Measures how efficient Ainsworth Game Technology Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gambling industry mean).
  • An Operation Ratio of 0.33 means that the operating costs are $0.33 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Ainsworth Game Technology Ltd:

  • The MRQ is 0.326. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.233. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.326TTM0.233+0.093
TTM0.233YOY0.196+0.037
TTM0.2335Y0.551-0.318
5Y0.55110Y0.522+0.029
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3260.989-0.663
TTM0.2331.035-0.802
YOY0.1961.054-0.858
5Y0.5511.085-0.534
10Y0.5221.104-0.582

1.3. Liquidity of Ainsworth Game Technology Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Ainsworth Game Technology Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gambling industry mean).
  • A Current Ratio of 2.46 means the company has $2.46 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Ainsworth Game Technology Ltd:

  • The MRQ is 2.463. The company is able to pay all its short-term debts. +1
  • The TTM is 2.621. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.463TTM2.621-0.158
TTM2.621YOY3.965-1.344
TTM2.6215Y4.054-1.434
5Y4.05410Y3.184+0.870
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4631.558+0.905
TTM2.6211.763+0.858
YOY3.9651.626+2.339
5Y4.0541.562+2.492
10Y3.1841.853+1.331
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ainsworth Game Technology Ltd to the Gambling industry mean.
  • A Quick Ratio of 1.31 means the company can pay off $1.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ainsworth Game Technology Ltd:

  • The MRQ is 1.311. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.361. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.311TTM1.361-0.050
TTM1.361YOY2.140-0.779
TTM1.3615Y2.256-0.895
5Y2.25610Y2.442-0.186
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3110.686+0.625
TTM1.3610.781+0.580
YOY2.1400.968+1.172
5Y2.2560.999+1.257
10Y2.4420.946+1.496

1.4. Solvency of Ainsworth Game Technology Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Ainsworth Game Technology Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ainsworth Game Technology Ltd to Gambling industry mean.
  • A Debt to Asset Ratio of 0.25 means that Ainsworth Game Technology Ltd assets are financed with 24.8% credit (debt) and the remaining percentage (100% - 24.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ainsworth Game Technology Ltd:

  • The MRQ is 0.248. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.230. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.248TTM0.230+0.017
TTM0.230YOY0.250-0.020
TTM0.2305Y0.225+0.005
5Y0.22510Y0.217+0.008
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2480.495-0.247
TTM0.2300.495-0.265
YOY0.2500.520-0.270
5Y0.2250.573-0.348
10Y0.2170.487-0.270
1.4.2. Debt to Equity Ratio

Measures if Ainsworth Game Technology Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ainsworth Game Technology Ltd to the Gambling industry mean.
  • A Debt to Equity ratio of 32.9% means that company has $0.33 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ainsworth Game Technology Ltd:

  • The MRQ is 0.329. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.300. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.329TTM0.300+0.029
TTM0.300YOY0.335-0.036
TTM0.3005Y0.292+0.008
5Y0.29210Y0.281+0.011
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3290.928-0.599
TTM0.3000.798-0.498
YOY0.3350.758-0.423
5Y0.2920.824-0.532
10Y0.2811.015-0.734

2. Market Valuation of Ainsworth Game Technology 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 Ainsworth Game Technology Ltd generates.

  • Above 15 is considered overpriced but always compare Ainsworth Game Technology Ltd to the Gambling industry mean.
  • A PE ratio of 61.67 means the investor is paying $61.67 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ainsworth Game Technology Ltd:

  • The EOD is 57.696. Good. +1
  • The MRQ is 61.675. Neutral. Compare to industry.
  • The TTM is 198.998. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD57.696MRQ61.675-3.979
MRQ61.675TTM198.998-137.323
TTM198.998YOY-58.351+257.349
TTM198.9985Y-20.603+219.600
5Y-20.60310Y29.793-50.396
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD57.6963.297+54.399
MRQ61.6753.153+58.522
TTM198.9980.645+198.353
YOY-58.351-0.759-57.592
5Y-20.6039.762-30.365
10Y29.7933.112+26.681
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Ainsworth Game Technology 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 Ainsworth Game Technology Ltd:

  • The MRQ is 13.818. Seems overpriced? -1
  • The TTM is 419.055. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ13.818TTM419.055-405.237
TTM419.055YOY-59.664+478.719
TTM419.0555Y540.518-121.463
5Y540.51810Y300.536+239.982
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
MRQ13.8182.957+10.861
TTM419.0557.943+411.112
YOY-59.6648.172-67.836
5Y540.51852.249+488.269
10Y300.53658.824+241.712

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

Measures if the stock price of Ainsworth Game Technology Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Gambling industry mean).
  • A PB ratio of 1.14 means the investor is paying $1.14 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Ainsworth Game Technology Ltd:

  • The EOD is 1.067. Good. +1
  • The MRQ is 1.141. Good. +1
  • The TTM is 1.155. Good. +1
Trends
Current periodCompared to+/- 
EOD1.067MRQ1.141-0.074
MRQ1.141TTM1.155-0.013
TTM1.155YOY1.334-0.180
TTM1.1555Y0.923+0.231
5Y0.92310Y2.326-1.403
Compared to industry (Gambling)
PeriodCompanyIndustry (mean)+/- 
EOD1.0672.636-1.569
MRQ1.1412.309-1.168
TTM1.1552.191-1.036
YOY1.3343.022-1.688
5Y0.9232.534-1.611
10Y2.3262.658-0.332
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Ainsworth Game Technology Ltd.

3.1. Funds holding Ainsworth Game Technology Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31DFA International Small Cap Value Portfolio0.25-844596--
2021-01-31DFA Asia Pacific Small Company Series0.11999999-399992--
2021-01-31DFA International Core Equity Portfolio0.11-365058--
2021-01-31DFA Investment Dimensions-World Ex U.S. Core Equity Port0.02-68629--
2020-12-31Brighthouse Fds Tr II-BH/Dimensional International Small Co Port0.02-51616--
2021-01-31John Hancock Fds II-International Small Company Fund0.01-47462--
Total 0.529999990177735300.0%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Ainsworth Game Technology 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--0.0260.018+44%0.022+22%-0.002+108%0.010+154%
Book Value Growth--1.0291.020+1%1.011+2%0.997+3%1.016+1%
Book Value Per Share--0.9510.924+3%0.854+11%1.017-7%0.927+3%
Book Value Per Share Growth--1.0291.020+1%1.026+0%1.000+3%1.016+1%
Current Ratio--2.4632.621-6%3.965-38%4.054-39%3.184-23%
Debt To Asset Ratio--0.2480.230+8%0.250-1%0.225+10%0.217+14%
Debt To Equity Ratio--0.3290.300+10%0.335-2%0.292+13%0.281+17%
Dividend Per Share----0%-0%0.001-100%0.008-100%
Eps--0.0180.008+107%0.004+306%-0.005+127%0.018-2%
Eps Growth--4.4631.918+133%2.146+108%0.851+424%0.931+379%
Free Cash Flow Per Share---0.0350.007-574%0.036-199%0.019-285%0.012-387%
Free Cash Flow Per Share Growth---1.2240.140-976%3.520-135%1.902-164%1.609-176%
Free Cash Flow To Equity Per Share---0.038-0.009-75%0.013-384%0.020-296%0.024-262%
Free Cash Flow To Equity Per Share Growth---7.718-2.006-74%5.234-247%1.579-589%1.758-539%
Gross Profit Margin--1.0001.0000%1.0000%0.151+562%0.213+370%
Intrinsic Value_10Y_max--0.190--------
Intrinsic Value_10Y_min---4.748--------
Intrinsic Value_1Y_max--0.059--------
Intrinsic Value_1Y_min---0.056--------
Intrinsic Value_3Y_max--0.147--------
Intrinsic Value_3Y_min---0.534--------
Intrinsic Value_5Y_max--0.198--------
Intrinsic Value_5Y_min---1.407--------
Net Profit Margin--0.0480.023+105%0.013+267%-0.085+278%0.073-34%
Operating Margin---0.002-100%0.016-100%-0.0620%0.122-100%
Operating Ratio--0.3260.233+40%0.196+67%0.551-41%0.522-37%
Pb Ratio1.067-7%1.1411.155-1%1.334-14%0.923+24%2.326-51%
Pe Ratio57.696-7%61.675198.998-69%-58.351+195%-20.603+133%29.793+107%
Peg Ratio--13.818419.055-97%-59.664+532%540.518-97%300.536-95%
Price Per Share1.015-7%1.0851.065+2%1.144-5%0.913+19%1.910-43%
Price To Total Gains Ratio38.349-7%40.99437.215+10%29.262+40%-229636.718+560270%-94484.885+230584%
Profit Growth--2.2321.459+53%1.831+22%0.692+223%0.848+163%
Quick Ratio--1.3111.361-4%2.140-39%2.256-42%2.442-46%
Return On Assets--0.0140.008+74%0.006+146%-0.006+145%0.017-19%
Return On Equity--0.0190.010+77%0.007+160%-0.008+145%0.021-13%
Revenue Growth--1.0390.520+100%-+100%0.886+17%0.955+9%
Total Gains Per Share--0.0260.018+44%0.022+22%-0.001+105%0.019+43%
Total Gains Per Share Growth--0.9220.461+100%1.000-8%3.063-70%2.758-67%
Usd Book Value--213057002.600206958862.800+3%194060691.700+10%231127636.089-8%209653344.859+2%
Usd Book Value Change Per Share--0.0180.012+44%0.014+22%-0.001+108%0.007+154%
Usd Book Value Per Share--0.6330.614+3%0.568+11%0.677-7%0.617+3%
Usd Dividend Per Share----0%-0%0.001-100%0.005-100%
Usd Eps--0.0120.006+107%0.003+306%-0.003+127%0.012-2%
Usd Free Cash Flow---7917735.3001671677.133-574%8059943.175-198%4325824.370-283%2788050.533-384%
Usd Free Cash Flow Per Share---0.0240.005-574%0.024-199%0.013-285%0.008-387%
Usd Free Cash Flow To Equity Per Share---0.025-0.006-75%0.009-384%0.013-296%0.016-262%
Usd Price Per Share0.675-7%0.7220.709+2%0.761-5%0.607+19%1.271-43%
Usd Profit--3941902.5002197153.250+79%1433056.200+175%-1637259.530+142%3712902.828+6%
Usd Revenue--82594999.10054025242.967+53%31292052.850+164%34249066.239+141%37132858.022+122%
Usd Total Gains Per Share--0.0180.012+44%0.014+22%-0.001+105%0.012+43%
 EOD+3 -2MRQTTM+25 -14YOY+24 -155Y+21 -2010Y+20 -22

4.2. Fundamental Score

Let's check the fundamental score of Ainsworth Game Technology Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1557.696
Price to Book Ratio (EOD)Between0-11.067
Net Profit Margin (MRQ)Greater than00.048
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.311
Current Ratio (MRQ)Greater than12.463
Debt to Asset Ratio (MRQ)Less than10.248
Debt to Equity Ratio (MRQ)Less than10.329
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.014
Total5/10 (50.0%)

4.3. Technical Score

Let's check the technical score of Ainsworth Game Technology Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose1.010
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets425,672
Total Liabilities105,430
Total Stockholder Equity320,242
 As reported
Total Liabilities 105,430
Total Stockholder Equity+ 320,242
Total Assets = 425,672

Assets

Total Assets425,672
Total Current Assets227,855
Long-term Assets227,855
Total Current Assets
Cash And Cash Equivalents 29,668
Net Receivables 84,211
Inventory 90,124
Other Current Assets 3,357
Total Current Assets  (as reported)227,855
Total Current Assets  (calculated)207,360
+/- 20,495
Long-term Assets
Property Plant Equipment 77,820
Goodwill 42,180
Intangible Assets 35,067
Long-term Assets  (as reported)0
Long-term Assets  (calculated)155,067
+/- 155,067

Liabilities & Shareholders' Equity

Total Current Liabilities92,520
Long-term Liabilities-
Total Stockholder Equity320,242
Total Current Liabilities
Total Current Liabilities  (as reported)92,520
Total Current Liabilities  (calculated)0
+/- 92,520
Long-term Liabilities
Long term Debt Total 11,492
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)11,492
+/- 11,492
Total Stockholder Equity
Common Stock207,709
Retained Earnings 79,499
Other Stockholders Equity 23,350
Total Stockholder Equity (as reported)320,242
Total Stockholder Equity (calculated)310,558
+/- 9,684
Other
Cash And Equivalents7,426
Cash and Short Term Investments 37,094
Common Stock Shares Outstanding 336,794
Liabilities and Stockholders Equity 425,672



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-31
> Total Assets 
0
0
3,566
0
0
15,235
15,235
50,621
50,621
48,069
48,069
49,016
49,016
41,200
41,200
62,594
62,594
73,982
73,982
0
0
116,940
111,058
133,887
133,887
135,556
135,556
123,316
123,316
87,156
87,156
90,436
90,436
89,904
89,904
87,305
87,305
81,057
81,057
78,990
78,990
85,264
85,264
0
0
113,101
113,101
159,726
159,726
192,255
192,255
212,654
212,654
246,076
246,076
260,675
260,675
288,660
288,660
315,826
315,826
348,632
348,632
367,115
367,115
435,982
435,982
446,543
446,543
464,749
464,749
468,430
468,430
506,348
506,348
497,820
497,820
483,262
483,262
477,947
477,947
0
465,492
0
389,445
0
393,146
0
381,391
0
406,535
425,672
425,672406,5350381,3910393,1460389,4450465,4920477,947477,947483,262483,262497,820497,820506,348506,348468,430468,430464,749464,749446,543446,543435,982435,982367,115367,115348,632348,632315,826315,826288,660288,660260,675260,675246,076246,076212,654212,654192,255192,255159,726159,726113,101113,1010085,26485,26478,99078,99081,05781,05787,30587,30589,90489,90490,43690,43687,15687,156123,316123,316135,556135,556133,887133,887111,058116,9400073,98273,98262,59462,59441,20041,20049,01649,01648,06948,06950,62150,62115,23515,235003,56600
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
45,746
0
0
0
20,372
0
0
0
51,239
0
0
0
81,308
0
0
0
91,320
0
0
0
52,102
0
0
0
46,760
0
0
0
38,669
0
0
0
38,918
0
0
0
54,714
0
0
0
123,477
0
0
0
177,226
0
0
0
206,858
0
0
0
221,180
0
0
0
208,062
220,487
220,487
237,000
237,000
241,269
241,269
273,998
273,998
259,197
259,197
259,725
259,725
241,569
241,569
218,206
218,206
171,767
171,767
191,757
191,757
187,280
187,280
211,859
211,859
227,855
227,855211,859211,859187,280187,280191,757191,757171,767171,767218,206218,206241,569241,569259,725259,725259,197259,197273,998273,998241,269241,269237,000237,000220,487220,487208,062000221,180000206,858000177,226000123,47700054,71400038,91800038,66900046,76000052,10200091,32000081,30800051,23900020,37200045,7460000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
15,095
0
0
0
1,093
0
0
0
2,443
0
0
0
752
0
0
0
1,577
0
0
0
1,157
0
0
0
3,735
0
0
0
958
0
0
0
6,144
0
0
0
15,377
0
0
0
22,928
0
0
0
40,135
0
0
0
71,929
0
0
0
41,300
0
0
0
26,433
27,412
27,412
21,094
21,094
28,673
28,673
35,667
35,667
51,692
51,692
61,661
61,661
42,302
42,302
0
26,543
0
23,953
0
42,393
0
46,253
0
50,318
29,668
29,66850,318046,253042,393023,953026,543042,30242,30261,66161,66151,69251,69235,66735,66728,67328,67321,09421,09427,41227,41226,43300041,30000071,92900040,13500022,92800015,3770006,1440009580003,7350001,1570001,5770007520002,4430001,09300015,0950000000000
       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
4,557
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000004,55700000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
429
429
5,807
5,807
7,296
7,296
6,013
6,013
4,525
4,525
16,695
16,695
30,496
30,496
0
0
44,188
44,188
61,299
61,299
61,678
61,270
48,012
48,012
21,975
21,960
20,563
20,563
21,920
22,219
25,811
25,811
19,306
20,180
18,474
18,474
18,616
18,703
0
0
25,253
25,372
34,225
34,225
53,372
83,496
83,065
83,065
78,864
106,394
86,043
86,043
93,279
93,279
100,466
100,466
110,299
110,722
118,974
118,974
118,799
118,800
114,040
114,040
131,811
128,646
124,665
120,411
153,787
153,464
119,527
116,820
122,184
119,964
117,156
117,156
90,375
88,039
73,310
73,310
84,253
82,501
76,808
76,808
83,406
83,871
84,211
84,21183,87183,40676,80876,80882,50184,25373,31073,31088,03990,375117,156117,156119,964122,184116,820119,527153,464153,787120,411124,665128,646131,811114,040114,040118,800118,799118,974118,974110,722110,299100,466100,46693,27993,27986,04386,043106,39478,86483,06583,06583,49653,37234,22534,22525,37225,2530018,70318,61618,47418,47420,18019,30625,81125,81122,21921,92020,56320,56321,96021,97548,01248,01261,27061,67861,29961,29944,18844,1880030,49630,49616,69516,6954,5254,5256,0136,0137,2967,2965,8075,80742942900000
       Other Current Assets 
0
0
315
0
0
1,735
1,735
107
107
338
338
2,630
2,630
366
366
457
457
688
688
0
0
790
790
788
788
0
408
475
475
0
15
729
729
307
8
0
0
874
874
474
474
1,067
980
0
0
692
573
18,264
18,264
30,625
501
1,201
1,201
28,296
766
1,339
1,339
1,788
1,788
4,746
4,746
6,600
6,177
6,605
6,605
7,113
7,112
7,749
7,749
9,363
12,528
8,900
8,900
1
5,563
90,700
90,700
593
11,249
0
0
1,188
12,247
2,305
2,305
122
10,747
0
0
3,675
9,369
3,357
3,3579,3693,6750010,7471222,3052,30512,2471,1880011,24959390,70090,7005,56318,9008,90012,5289,3637,7497,7497,1127,1136,6056,6056,1776,6004,7464,7461,7881,7881,3391,33976628,2961,2011,20150130,62518,26418,264573692009801,0674744748748740083077297291504754754080788788790790006886884574573663662,6302,6303383381071071,7351,7350031500
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
2,323
0
0
0
20,828
0
0
0
22,743
0
0
0
29,750
0
0
0
44,236
0
0
0
35,054
0
0
0
43,144
0
0
0
42,388
0
0
0
46,346
0
0
0
58,387
0
0
0
68,778
0
0
0
68,850
0
0
0
81,802
0
0
0
127,452
0
0
0
227,920
0
0
0
227,749
0
0
0
232,350
0
0
0
223,537
0
0
0
247,286
0
0
0
201,389
0
0
0
194,676
0
0194,676000201,389000247,286000223,537000232,350000227,749000227,920000127,45200081,80200068,85000068,77800058,38700046,34600042,38800043,14400035,05400044,23600029,75000022,74300020,8280002,3230000000000
       Property Plant Equipment 
0
0
799
0
0
7,524
7,524
1,852
1,852
2,323
2,323
17,791
17,791
18,478
18,478
18,443
18,443
18,217
18,307
0
0
18,656
18,656
19,092
19,092
19,178
19,178
18,946
18,946
18,342
18,342
17,792
17,792
22,881
29,896
22,915
22,915
23,446
29,560
23,195
23,195
23,055
31,057
0
0
23,539
33,405
7,548
7,548
10,727
23,654
12,098
12,098
16,535
30,047
30,861
30,861
35,096
51,944
43,041
43,041
55,279
55,279
86,909
86,909
109,493
109,493
108,812
108,812
109,560
109,560
113,212
113,212
118,593
118,593
128,222
128,222
130,548
130,548
142,716
142,716
123,184
123,184
86,884
86,884
76,210
76,210
76,690
76,690
75,382
75,382
77,820
77,82075,38275,38276,69076,69076,21076,21086,88486,884123,184123,184142,716142,716130,548130,548128,222128,222118,593118,593113,212113,212109,560109,560108,812108,812109,493109,49386,90986,90955,27955,27943,04143,04151,94435,09630,86130,86130,04716,53512,09812,09823,65410,7277,5487,54833,40523,5390031,05723,05523,19523,19529,56023,44622,91522,91529,89622,88117,79217,79218,34218,34218,94618,94619,17819,17819,09219,09218,65618,6560018,30718,21718,44318,44318,47818,47817,79117,7912,3232,3231,8521,8527,5247,5240079900
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,165
1,165
0
0
1,348
2,361
0
0
1,348
1,348
0
0
1,348
1,348
0
0
525
525
0
0
2,607
2,607
0
0
2,436
2,436
0
0
2,436
2,436
0
0
2,436
2,436
0
0
2,436
2,436
0
0
2,436
2,436
0
0
2,436
2,436
0
0
22,947
22,947
0
0
22,238
22,238
0
0
23,044
23,044
0
0
21,719
21,719
0
0
0
41,639
0
0
0
38,011
0
0
0
41,482
42,180
42,18041,48200038,01100041,63900021,71921,7190023,04423,0440022,23822,2380022,94722,947002,4362,436002,4362,436002,4362,436002,4362,436002,4362,436002,4362,436002,6072,60700525525001,3481,348001,3481,348002,3611,348001,1651,16500000000000000000
       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
4,982
4,982
4,683
4,683
4,448
4,448
2,001
2,001
1,954
1,954
0
0
-13
-13
0
0
0
0
0
0
0
0
0
0
0
00000000000-13-13001,9541,9542,0012,0014,4484,4484,6834,6834,9824,9820000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
964
964
1,770
1,770
2,000
835
0
0
3,200
706
9,418
9,418
2,919
10,213
11,404
11,404
2,189
7,837
10,281
10,281
1,965
1,440
8,175
8,175
4,829
2,222
12,049
12,049
4,964
2,528
0
0
4,749
2,313
15,714
15,714
4,511
2,075
18,088
18,088
4,352
1,916
19,428
19,428
4,701
2,265
28,944
28,944
8,873
30,654
33,970
33,970
47,035
51,177
72,596
72,596
40,839
46,664
67,327
67,327
16,001
44,452
66,103
66,103
13,781
39,836
60,487
60,487
0
51,099
0
81,386
0
40,978
0
78,709
0
37,071
35,067
35,06737,071078,709040,978081,386051,099060,48760,48739,83613,78166,10366,10344,45216,00167,32767,32746,66440,83972,59672,59651,17747,03533,97033,97030,6548,87328,94428,9442,2654,70119,42819,4281,9164,35218,08818,0882,0754,51115,71415,7142,3134,749002,5284,96412,04912,0492,2224,8298,1758,1751,4401,96510,28110,2817,8372,18911,40411,40410,2132,9199,4189,4187063,200008352,0001,7701,7709649640000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
4,454
4,454
2,350
2,350
2,983
2,983
4,526
4,526
0
0
16,976
11,094
19,690
19,690
25,058
25,058
23,967
23,967
16,712
16,712
18,963
18,963
20,263
20,263
18,695
18,695
18,942
18,942
17,301
17,301
23,291
23,291
0
0
34,848
34,848
61,248
61,248
58,051
58,051
52,725
52,725
52,315
52,315
44,158
44,158
46,706
46,706
58,741
58,741
72,173
72,173
78,585
78,585
118,427
118,427
117,244
117,244
118,189
118,189
113,949
4,352
72,711
5,001
42,344
6,114
57,489
2,786
33,188
33,188
54,579
54,579
49,408
49,408
64,873
64,873
38,712
38,712
57,455
40,741
17,149
17,14940,74157,45538,71238,71264,87364,87349,40849,40854,57954,57933,18833,1882,78657,4896,11442,3445,00172,7114,352113,949118,189118,189117,244117,244118,427118,42778,58578,58572,17372,17358,74158,74146,70646,70644,15844,15852,31552,31552,72552,72558,05158,05161,24861,24834,84834,8480023,29123,29117,30117,30118,94218,94218,69518,69520,26320,26318,96318,96316,71216,71223,96723,96725,05825,05819,69019,69011,09416,976004,5264,5262,9832,9832,3502,3504,4544,45400000000000
> Total Liabilities 
0
0
851
0
0
13,384
13,384
7,567
7,567
8,108
8,108
13,653
13,653
16,059
16,059
23,825
23,825
33,739
33,739
0
0
77,698
77,359
70,422
70,422
71,633
71,633
77,089
77,089
72,234
72,234
58,110
58,110
65,377
65,377
61,044
61,044
63,982
63,982
65,738
65,738
70,131
70,131
0
0
74,409
74,409
80,118
80,118
30,731
30,731
29,015
29,015
41,658
41,658
35,968
35,968
53,358
53,358
57,827
57,827
68,145
68,145
66,578
66,578
120,095
120,095
118,104
118,104
120,113
120,113
116,219
116,219
127,549
127,549
103,835
103,835
89,717
89,717
88,052
88,052
0
110,937
0
100,213
0
105,213
0
79,733
0
95,207
105,430
105,43095,207079,7330105,2130100,2130110,937088,05288,05289,71789,717103,835103,835127,549127,549116,219116,219120,113120,113118,104118,104120,095120,09566,57866,57868,14568,14557,82757,82753,35853,35835,96835,96841,65841,65829,01529,01530,73130,73180,11880,11874,40974,4090070,13170,13165,73865,73863,98263,98261,04461,04465,37765,37758,11058,11072,23472,23477,08977,08971,63371,63370,42270,42277,35977,6980033,73933,73923,82523,82516,05916,05913,65313,6538,1088,1087,5677,56713,38413,3840085100
   > Total Current Liabilities 
0
0
548
0
0
13,044
13,044
7,564
7,564
8,104
8,104
7,393
7,393
7,439
7,439
14,517
14,517
18,260
18,260
0
0
27,695
27,356
22,297
22,297
19,518
19,518
13,387
13,387
10,637
10,637
11,066
11,066
13,632
13,632
10,958
10,958
12,849
12,849
12,555
12,555
15,464
15,464
0
0
27,021
27,021
30,197
30,197
29,713
29,713
27,681
27,681
40,608
40,608
35,080
35,080
52,560
52,560
55,379
55,379
52,482
52,482
41,529
41,529
47,706
47,706
44,469
44,469
49,811
49,811
44,534
44,534
52,421
52,421
46,794
46,794
44,829
44,829
42,979
42,979
94,635
94,635
79,204
79,204
46,716
46,716
48,955
48,955
78,471
78,471
92,520
92,52078,47178,47148,95548,95546,71646,71679,20479,20494,63594,63542,97942,97944,82944,82946,79446,79452,42152,42144,53444,53449,81149,81144,46944,46947,70647,70641,52941,52952,48252,48255,37955,37952,56052,56035,08035,08040,60840,60827,68127,68129,71329,71330,19730,19727,02127,0210015,46415,46412,55512,55512,84912,84910,95810,95813,63213,63211,06611,06610,63710,63713,38713,38719,51819,51822,29722,29727,35627,6950018,26018,26014,51714,5177,4397,4397,3937,3938,1048,1047,5647,56413,04413,0440054800
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60
0
0
0
1,702
0
0
0
193
0
0
0
5,085
0
0
0
688
0
0
0
1,105
0
0
0
3,311
0
0
0
6,162
0
0
0
13,726
0
0
0
911
0
0
0
533
0
0
0
347
0
0
0
175
0
0
0
118
70,171
70,171
65,690
178
68,470
68,470
71,960
239
10,803
10,803
12,366
12,661
771
771
0
45,341
0
0
0
1,876
0
0
0
2,087
0
02,0870001,87600045,341077177112,66112,36610,80310,80323971,96068,47068,47017865,69070,17170,17111800017500034700053300091100013,7260006,1620003,3110001,1050006880005,0850001930001,7020006000000000000000
       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
70,171
70,171
65,690
65,690
68,470
68,470
71,960
71,960
10,803
10,803
12,366
12,366
771
771
0
44,021
0
0
0
52
0
0
0
52
0
0520005200044,021077177112,36612,36610,80310,80371,96071,96068,47068,47065,69065,69070,17170,1710000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
52
0
0
1,041
1,041
0
0
3,939
3,939
0
0
2,077
2,077
0
0
9,705
9,705
0
0
11,759
11,474
19,886
19,886
8,022
8,022
11,012
11,012
4,631
4,631
8,421
8,421
7,529
7,529
8,316
8,316
2,813
2,813
6,552
6,552
2,682
2,682
0
0
2,885
2,885
11,542
11,542
5,438
5,438
19,403
19,403
12,651
12,651
22,436
22,436
12,544
12,544
31,114
31,114
8,008
8,008
30,660
30,660
11,496
11,496
33,959
33,959
15,017
15,017
33,912
33,912
18,536
18,423
24,816
24,816
5,418
5,418
27,036
27,036
17,881
14,829
28,553
28,553
16,780
15,932
28,610
28,610
15,989
15,867
0
015,86715,98928,61028,61015,93216,78028,55328,55314,82917,88127,03627,0365,4185,41824,81624,81618,42318,53633,91233,91215,01715,01733,95933,95911,49611,49630,66030,6608,0088,00831,11431,11412,54412,54422,43622,43612,65112,65119,40319,4035,4385,43811,54211,5422,8852,885002,6822,6826,5526,5522,8132,8138,3168,3167,5297,5298,4218,4214,6314,63111,01211,0128,0228,02219,88619,88611,47411,759009,7059,705002,0772,077003,9393,939001,0411,041005200
       Other Current Liabilities 
0
0
329
0
0
11,647
11,647
7,564
7,564
4,165
4,165
7,284
7,284
5,302
5,172
12,101
12,101
8,457
6,853
0
0
13,949
15,689
1,782
1,782
6,411
6,411
1,459
1,459
5,318
5,318
1,495
1,495
4,998
4,998
1,409
1,409
6,725
6,725
1,723
1,723
6,620
6,620
0
0
10,410
10,410
6,218
6,218
23,364
23,364
7,456
7,456
27,424
27,424
11,912
11,912
39,669
39,669
23,721
23,721
44,299
44,299
10,380
10,380
36,092
36,092
9,901
9,901
34,616
34,616
10,029
10,029
23,174
33,759
2,572
2,572
16,235
26,750
3,884
3,884
21,504
34,465
665
665
18,852
28,908
8,771
8,771
32,719
51,071
0
051,07132,7198,7718,77128,90818,85266566534,46521,5043,8843,88426,75016,2352,5722,57233,75923,17410,02910,02934,61634,6169,9019,90136,09236,09210,38010,38044,29944,29923,72123,72139,66939,66911,91211,91227,42427,4247,4567,45623,36423,3646,2186,21810,41010,410006,6206,6201,7231,7236,7256,7251,4091,4094,9984,9981,4951,4955,3185,3181,4591,4596,4116,4111,7821,78215,68913,949006,8538,45712,10112,1015,1725,3027,2847,2844,1654,1657,5647,56411,64711,6470032900
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
4
0
0
0
8,620
0
0
0
15,479
0
0
0
50,003
0
0
0
52,115
0
0
0
61,597
0
0
0
51,745
0
0
0
51,133
0
0
0
54,667
0
0
0
47,388
0
0
0
1,018
0
0
0
1,050
0
0
0
798
0
0
0
15,663
0
0
0
72,389
0
0
0
70,302
0
0
0
75,128
0
0
0
44,888
0
0
0
16,302
0
0
0
58,497
0
0
0
16,736
0
016,73600058,49700016,30200044,88800075,12800070,30200072,38900015,6630007980001,0500001,01800047,38800054,66700051,13300051,74500061,59700052,11500050,00300015,4790008,62000040000000000
       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
67,877
0
71,721
0
53,840
0
42,778
0
43,104
0
15,094
0
13,722
0
50,772
0
26,456
0
11,905
11,492
11,49211,905026,456050,772013,722015,094043,104042,778053,840071,721067,877000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
1
1
3
3
4
4
4,044
4,044
1,434
1,434
154
154
199
199
0
0
562
562
506
506
550
550
654
654
465
465
504
504
421
421
515
515
701
472
807
807
425
425
0
0
397
397
578
578
502
502
730
730
629
629
683
683
682
682
785
785
905
905
884
884
679
679
653
653
676
676
508
508
3,407
3,407
3,201
3,201
2,110
2,110
1,969
1,969
1,208
1,208
7,287
7,287
7,725
7,725
4,322
4,322
4,831
4,831
0
04,8314,8314,3224,3227,7257,7257,2877,2871,2081,2081,9691,9692,1102,1103,2013,2013,4073,40750850867667665365367967988488490590578578568268268368362962973073050250257857839739700425425807807472701515515421421504504465465654654550550506506562562001991991541541,4341,4344,0444,04444331100000
       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
28,063
28,063
0
0
28,451
28,451
0
0
26,055
26,055
0
0
23,215
23,215
0
0
18,683
18,683
0
0
16,714
16,714
0
016,71416,7140018,68318,6830023,21523,2150026,05526,0550028,45128,4510028,06328,063000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
2,716
2,716
0
1,851
1,851
43,054
43,054
39,961
39,961
35,363
35,363
25,141
25,141
38,769
38,769
40,243
40,243
40,243
0
39,242
33,699
63,465
63,465
63,923
63,923
46,227
46,227
14,922
14,922
32,326
32,326
24,527
24,527
26,261
26,261
17,075
17,075
13,252
13,252
15,133
15,133
15,133
0
38,692
38,692
79,608
79,608
161,524
161,524
183,639
183,639
204,418
204,418
224,707
224,707
235,302
235,302
257,999
257,999
280,487
280,487
300,537
300,537
315,887
315,887
328,439
328,439
344,636
344,636
352,211
352,211
378,799
378,799
393,985
393,985
393,545
393,545
389,895
389,895
0
354,555
0
289,232
0
287,933
0
301,658
0
311,328
320,242
320,242311,3280301,6580287,9330289,2320354,5550389,895389,895393,545393,545393,985393,985378,799378,799352,211352,211344,636344,636328,439328,439315,887315,887300,537300,537280,487280,487257,999257,999235,302235,302224,707224,707204,418204,418183,639183,639161,524161,52479,60879,60838,69238,692015,13315,13315,13313,25213,25217,07517,07526,26126,26124,52724,52732,32632,32614,92214,92246,22746,22763,92363,92363,46563,46533,69939,242040,24340,24340,24338,76938,76925,14125,14135,36335,36339,96139,96143,05443,0541,8511,85102,7162,71600
   Common Stock
0
0
6,780
0
0
15,780
15,780
59,834
59,834
59,834
59,834
59,834
59,834
59,834
59,834
72,807
72,807
72,807
72,807
0
0
74,053
74,053
94,517
94,517
94,517
94,517
94,517
94,517
94,517
94,517
122,373
122,373
122,373
122,373
122,373
122,373
122,373
122,373
122,373
122,373
122,373
122,373
0
0
122,373
122,373
122,373
122,373
182,242
182,242
182,268
182,268
182,290
182,290
182,297
182,297
182,327
182,327
182,336
182,336
182,360
182,360
182,411
182,411
193,754
193,754
200,245
200,245
200,245
200,245
200,245
200,245
203,032
203,032
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709
207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709207,709203,032203,032200,245200,245200,245200,245200,245200,245193,754193,754182,411182,411182,360182,360182,336182,336182,327182,327182,297182,297182,290182,290182,268182,268182,242182,242122,373122,373122,373122,37300122,373122,373122,373122,373122,373122,373122,373122,373122,373122,373122,373122,37394,51794,51794,51794,51794,51794,51794,51794,51774,05374,0530072,80772,80772,80772,80759,83459,83459,83459,83459,83459,83459,83459,83415,78015,780006,78000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
-1,236
0
0
0
-2,306
0
0
0
7
0
0
0
15
0
0
0
4,602
0
0
0
5,086
0
0
0
6,192
0
0
0
11,282
0
0
0
11,626
0
0
0
12,048
0
0
0
10,729
0
0
0
60,300
0
0
0
74,491
0
0
0
116,385
0
0
0
133,610
0
0
0
152,867
0
0
0
179,787
0
0
0
187,454
0
0
0
160,468
0
0
0
119,933
0
0
0
131,575
0
0131,575000119,933000160,468000187,454000179,787000152,867000133,610000116,38500074,49100060,30000010,72900012,04800011,62600011,2820006,1920005,0860004,602000150007000-2,306000-1,2360000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
1,236
0
0
0
2,306
0
0
0
3,606
0
0
0
7,965
0
0
0
11,116
0
0
0
12,858
0
0
0
15,160
0
0
0
21,242
0
0
0
23,151
0
0
0
27,024
0
0
0
25,498
0
0
0
77,419
0
0
0
96,573
0
0
0
150,009
0
0
0
173,876
21,659
21,659
20,594
202,478
18,516
4,796
25,000
226,682
32,456
18,198
33,265
250,762
33,624
33,624
37,708
257,384
22,440
22,440
24,495
24,495
29,122
29,122
36,137
131,575
23,350
23,350131,57536,13729,12229,12224,49524,49522,44022,440257,38437,70833,62433,624250,76233,26518,19832,456226,68225,0004,79618,516202,47820,59421,65921,659173,876000150,00900096,57300077,41900025,49800027,02400023,15100021,24200015,16000012,85800011,1160007,9650003,6060002,3060001,2360000000000



Balance Sheet

Currency in AUD. All numbers in thousands.