0 XP   0   0   0

AGL Energy Ltd
Buy, Hold or Sell?

Let's analyse Agl together

PenkeI guess you are interested in AGL Energy 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 AGL Energy 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 AGL Energy Ltd

I send you an email if I find something interesting about AGL Energy Ltd.

Quick analysis of Agl (30 sec.)










1. Valuation of Agl (5 min.)




Live pricePrice per share (EOD)

A$9.85

2. Growth of Agl (5 min.)




Is Agl growing?

Current yearPrevious yearGrowGrow %
How rich?$3.5b$3.7b$236.2m5.9%

How much money is Agl making?

Current yearPrevious yearGrowGrow %
Making money-$136.9m$195.5m-$332.5m?
Net Profit Margin-3.2%3.5%--

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

3. Financial Health of Agl (5 min.)




4. Comparing to competitors in the Utilities-Independent Power Producers industry (5 min.)




  Industry Rankings (Utilities-Independent Power Producers)  


Richest
#16 / 79


Fundamentals of Agl

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able 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 AGL Energy Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Agl to the Utilities-Independent Power Producers industry mean.
  • A Net Profit Margin of -13.8% means that $-0.14 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AGL Energy Ltd:

  • The MRQ is -13.8%. The company is making a huge loss. -2
  • The TTM is -3.2%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-13.8%TTM-3.2%-10.5%
TTM-3.2%YOY3.5%-6.7%
TTM-3.2%5Y2.7%-5.9%
5Y2.7%10Y3.2%-0.5%
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.8%5.6%-19.4%
TTM-3.2%5.8%-9.0%
YOY3.5%6.3%-2.8%
5Y2.7%6.4%-3.7%
10Y3.2%4.9%-1.7%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Agl to the Utilities-Independent Power Producers industry mean.
  • -6.8% Return on Assets means that Agl generated $-0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AGL Energy Ltd:

  • The MRQ is -6.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-6.8%TTM-1.4%-5.4%
TTM-1.4%YOY1.9%-3.3%
TTM-1.4%5Y0.4%-1.8%
5Y0.4%10Y0.6%-0.2%
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.8%1.0%-7.8%
TTM-1.4%1.0%-2.4%
YOY1.9%1.3%+0.6%
5Y0.4%1.0%-0.6%
10Y0.6%0.6%0.0%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Agl to the Utilities-Independent Power Producers industry mean.
  • -19.9% Return on Equity means Agl generated $-0.20 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AGL Energy Ltd:

  • The MRQ is -19.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -4.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-19.9%TTM-4.3%-15.7%
TTM-4.3%YOY5.1%-9.3%
TTM-4.3%5Y0.0%-4.2%
5Y0.0%10Y0.7%-0.7%
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ-19.9%2.3%-22.2%
TTM-4.3%2.5%-6.8%
YOY5.1%2.4%+2.7%
5Y0.0%2.4%-2.4%
10Y0.7%2.5%-1.8%

1.2. Operating Efficiency of AGL Energy Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Agl is operating .

  • Measures how much profit Agl 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 Agl to the Utilities-Independent Power Producers 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 AGL Energy Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.8%-1.8%
TTM1.8%YOY-1.6%+3.4%
TTM1.8%5Y8.0%-6.3%
5Y8.0%10Y7.8%+0.3%
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ-17.1%-17.1%
TTM1.8%10.4%-8.6%
YOY-1.6%11.4%-13.0%
5Y8.0%13.0%-5.0%
10Y7.8%10.3%-2.5%
1.2.2. Operating Ratio

Measures how efficient Agl is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Utilities-Independent Power Producers industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AGL Energy Ltd:

  • The MRQ is 0.832. The company is less efficient in keeping operating costs low.
  • The TTM is 0.555. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.832TTM0.555+0.278
TTM0.555YOY0.365+0.189
TTM0.5555Y0.727-0.172
5Y0.72710Y0.804-0.077
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8321.328-0.496
TTM0.5551.317-0.762
YOY0.3651.185-0.820
5Y0.7271.166-0.439
10Y0.8041.073-0.269

1.3. Liquidity of AGL Energy Ltd.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Utilities-Independent Power Producers industry mean).
  • A Current Ratio of 0.96 means the company has $0.96 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AGL Energy Ltd:

  • The MRQ is 0.955. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.075. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.955TTM1.075-0.120
TTM1.075YOY1.222-0.147
TTM1.0755Y1.270-0.195
5Y1.27010Y1.000+0.270
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9551.137-0.182
TTM1.0751.192-0.117
YOY1.2221.130+0.092
5Y1.2701.098+0.172
10Y1.0001.051-0.051
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Agl to the Utilities-Independent Power Producers industry mean.
  • A Quick Ratio of 1.12 means the company can pay off $1.12 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AGL Energy Ltd:

  • The MRQ is 1.124. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.861. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.124TTM0.861+0.263
TTM0.861YOY0.832+0.029
TTM0.8615Y0.881-0.020
5Y0.88110Y0.860+0.021
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1240.554+0.570
TTM0.8610.580+0.281
YOY0.8320.614+0.218
5Y0.8810.630+0.251
10Y0.8600.596+0.264

1.4. Solvency of AGL Energy Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Agl to Utilities-Independent Power Producers industry mean.
  • A Debt to Asset Ratio of 0.66 means that Agl assets are financed with 65.9% credit (debt) and the remaining percentage (100% - 65.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AGL Energy Ltd:

  • The MRQ is 0.659. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.642. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.659TTM0.642+0.018
TTM0.642YOY0.634+0.008
TTM0.6425Y0.525+0.117
5Y0.52510Y0.488+0.037
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6590.580+0.079
TTM0.6420.597+0.045
YOY0.6340.616+0.018
5Y0.5250.590-0.065
10Y0.4880.609-0.121
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Agl to the Utilities-Independent Power Producers industry mean.
  • A Debt to Equity ratio of 193.4% means that company has $1.93 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AGL Energy Ltd:

  • The MRQ is 1.934. The company is just able to pay all its debts with equity.
  • The TTM is 1.805. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.934TTM1.805+0.129
TTM1.805YOY1.736+0.068
TTM1.8055Y1.206+0.599
5Y1.20610Y1.013+0.192
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9341.320+0.614
TTM1.8051.320+0.485
YOY1.7361.682+0.054
5Y1.2061.743-0.537
10Y1.0131.794-0.781

2. Market Valuation of AGL Energy 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 Agl generates.

  • Above 15 is considered overpriced but always compare Agl to the Utilities-Independent Power Producers industry mean.
  • A PE ratio of -5.05 means the investor is paying $-5.05 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AGL Energy Ltd:

  • The EOD is -6.164. Company is losing money. -2
  • The MRQ is -5.050. Company is losing money. -2
  • The TTM is 21.800. Very good. +2
Trends
Current periodCompared to+/- 
EOD-6.164MRQ-5.050-1.114
MRQ-5.050TTM21.800-26.851
TTM21.800YOY33.444-11.644
TTM21.8005Y35.248-13.447
5Y35.24810Y57.404-22.157
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
EOD-6.16411.079-17.243
MRQ-5.05010.812-15.862
TTM21.80014.532+7.268
YOY33.44416.512+16.932
5Y35.24820.536+14.712
10Y57.40418.317+39.087
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Agl.

  • 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 AGL Energy Ltd:

  • The MRQ is 0.716. Good. +1
  • The TTM is 33.028. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ0.716TTM33.028-32.311
TTM33.028YOY23.961+9.066
TTM33.0285Y70.438-37.411
5Y70.43810Y85.392-14.954
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7168.619-7.903
TTM33.02822.183+10.845
YOY23.96127.284-3.323
5Y70.43880.617-10.179
10Y85.392135.375-49.983

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

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

  • At or below 1 is considered healthy (always compare to Utilities-Independent Power Producers industry mean).
  • A PB ratio of 1.01 means the investor is paying $1.01 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AGL Energy Ltd:

  • The EOD is 1.228. Good. +1
  • The MRQ is 1.006. Good. +1
  • The TTM is 0.902. Very good. +2
Trends
Current periodCompared to+/- 
EOD1.228MRQ1.006+0.222
MRQ1.006TTM0.902+0.104
TTM0.902YOY0.891+0.011
TTM0.9025Y1.327-0.425
5Y1.32710Y1.435-0.108
Compared to industry (Utilities-Independent Power Producers)
PeriodCompanyIndustry (mean)+/- 
EOD1.2281.091+0.137
MRQ1.0061.083-0.077
TTM0.9021.051-0.149
YOY0.8911.243-0.352
5Y1.3271.235+0.092
10Y1.4351.262+0.173
2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding AGL Energy Ltd

Institutions are holding 20.587% of the shares of AGL Energy Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-12-31Hexavest Inc.0.14?885407
Total 0.14088540700.0%

3.2. Funds holding AGL Energy Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.55-9646538--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.64-4014853--
2021-02-28iShares Core MSCI EAFE ETF0.45-2777438--
2021-02-28iShares MSCI Eafe ETF0.33000002-2062210--
2021-02-28Fidelity International Index Fund0.19-1210067--
2021-02-28SEI Institutional Investment Tr-Global Managed Volatility Fd0.19-1205000--
2021-02-28JP Morgan ETF Tr-BetaBuilders Developed Asia ex-Japan ETF0.19-1155621--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.18000001-1133941--
2021-02-28Lattice Strategies Tr-Hartford Multifactor Developed Markets (ex US)0.15-965540--
2021-02-28iShares MSCI Eafe Value ETF0.14-865279--
Total 4.0100000302503648700.0%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of AGL Energy 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---1.666-0.361-78%0.234-811%-0.191-89%-0.075-96%
Book Value Growth--0.8280.964-14%1.029-20%0.985-16%0.995-17%
Book Value Per Share--8.0218.937-10%8.409-5%10.680-25%11.281-29%
Book Value Per Share Growth--0.8280.964-14%1.029-20%0.985-16%0.995-17%
Current Ratio--0.9551.075-11%1.222-22%1.270-25%1.000-4%
Debt To Asset Ratio--0.6590.642+3%0.634+4%0.525+26%0.488+35%
Debt To Equity Ratio--1.9341.805+7%1.736+11%1.206+60%1.013+91%
Dividend Per Share--0.1000.085+17%0.150-34%0.218-54%0.181-45%
Dividend Per Share Growth--1.2760.924+38%0.926+38%0.971+31%1.019+25%
Eps---1.598-0.382-76%0.291-648%0.121-1419%0.133-1304%
Eps Growth---7.049-1.833-74%1.631-532%0.626-1227%0.847-932%
Free Cash Flow Per Share---0.370-0.015-96%0.227-263%0.303-222%0.212-274%
Free Cash Flow Per Share Growth---2.274-0.228-90%1.078-311%0.829-374%1.236-284%
Free Cash Flow To Equity Per Share--0.3610.125+189%0.147+145%0.609-41%0.515-30%
Free Cash Flow To Equity Per Share Growth--54.00018.344+194%1.502+3494%4.526+1093%2.934+1741%
Gross Profit Margin--1.0001.0000%1.0000%0.991+1%0.995+0%
Intrinsic Value_10Y_max--36.247--------
Intrinsic Value_10Y_min---39.550--------
Intrinsic Value_1Y_max--1.354--------
Intrinsic Value_1Y_min---0.727--------
Intrinsic Value_3Y_max--5.805--------
Intrinsic Value_3Y_min---5.001--------
Intrinsic Value_5Y_max--12.349--------
Intrinsic Value_5Y_min---12.327--------
Net Profit Margin---0.138-0.032-77%0.035-497%0.027-611%0.032-530%
Operating Margin---0.018-100%-0.0160%0.080-100%0.078-100%
Operating Ratio--0.8320.555+50%0.365+128%0.727+15%0.804+4%
Pb Ratio1.228+18%1.0060.902+12%0.891+13%1.327-24%1.435-30%
Pe Ratio-6.164-22%-5.05021.800-123%33.444-115%35.248-114%57.404-109%
Peg Ratio--0.71633.028-98%23.961-97%70.438-99%85.392-99%
Price Per Share9.850+18%8.0708.013+1%7.443+8%14.703-45%16.434-51%
Price To Total Gains Ratio-6.287-22%-5.15135.411-115%40.040-113%51.032-110%61.548-108%
Profit Growth---3.525-0.417-88%1.815-294%0.432-916%0.749-571%
Quick Ratio--1.1240.861+31%0.832+35%0.881+28%0.860+31%
Return On Assets---0.068-0.014-79%0.019-457%0.004-1809%0.006-1317%
Return On Equity---0.199-0.043-79%0.051-492%0.000-100%0.007-3082%
Revenue Growth--1.0400.520+100%-+100%0.862+21%0.946+10%
Total Gains Per Share---1.567-0.275-82%0.385-507%0.028-5776%0.106-1576%
Total Gains Per Share Growth---2.3662.064-215%2.743-186%1.024-331%1.453-263%
Usd Book Value--3589958800.0004000005366.667-10%3763768425.000-5%4780215515.789-25%5050667597.436-29%
Usd Book Value Change Per Share---1.109-0.240-78%0.156-811%-0.127-89%-0.050-96%
Usd Book Value Per Share--5.3365.946-10%5.595-5%7.106-25%7.505-29%
Usd Dividend Per Share--0.0660.057+17%0.100-34%0.145-54%0.120-45%
Usd Eps---1.063-0.254-76%0.194-648%0.081-1419%0.088-1304%
Usd Free Cash Flow---165659700.000-6653000.000-96%101790900.000-263%135773723.684-222%95115296.859-274%
Usd Free Cash Flow Per Share---0.246-0.010-96%0.151-263%0.202-222%0.141-274%
Usd Free Cash Flow To Equity Per Share--0.2400.083+189%0.098+145%0.405-41%0.343-30%
Usd Price Per Share6.553+18%5.3695.331+1%4.951+8%9.782-45%10.934-51%
Usd Profit---715197500.000-136940916.667-81%195598200.000-466%37300569.737-2017%53109278.397-1447%
Usd Revenue--5194662400.0003396578266.667+53%1869659325.000+178%2326449052.632+123%2064508636.026+152%
Usd Total Gains Per Share---1.042-0.183-82%0.256-507%0.018-5776%0.071-1576%
 EOD+2 -3MRQTTM+12 -30YOY+10 -315Y+10 -3310Y+10 -33

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-6.164
Price to Book Ratio (EOD)Between0-11.228
Net Profit Margin (MRQ)Greater than0-0.138
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.124
Current Ratio (MRQ)Greater than10.955
Debt to Asset Ratio (MRQ)Less than10.659
Debt to Equity Ratio (MRQ)Less than11.934
Return on Equity (MRQ)Greater than0.15-0.199
Return on Assets (MRQ)Greater than0.05-0.068
Total2/10 (20.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose9.880
Total1/1 (100.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2021-09-302021-12-312022-03-312022-06-302022-12-31
Retained Earnings  245,0000245,000256,000501,0000501,000-1,125,000-624,000
Net Income Applicable to Common Shares  277,5000277,500-125,000152,5000152,500-1,227,500-1,075,000



Latest Balance Sheet

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

Summary
Total Assets15,830,000
Total Liabilities10,434,000
Total Stockholder Equity5,396,000
 As reported
Total Liabilities 10,434,000
Total Stockholder Equity+ 5,396,000
Total Assets = 15,830,000

Assets

Total Assets15,830,000
Total Current Assets5,026,000
Long-term Assets5,026,000
Total Current Assets
Cash And Cash Equivalents 334,000
Short-term Investments 2,006,000
Net Receivables 1,567,000
Inventory 363,000
Other Current Assets 575,000
Total Current Assets  (as reported)5,026,000
Total Current Assets  (calculated)4,845,000
+/- 181,000
Long-term Assets
Property Plant Equipment 5,501,000
Goodwill 2,446,000
Intangible Assets 765,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)8,712,000
+/- 8,712,000

Liabilities & Shareholders' Equity

Total Current Liabilities5,261,000
Long-term Liabilities-
Total Stockholder Equity5,396,000
Total Current Liabilities
Total Current Liabilities  (as reported)5,261,000
Total Current Liabilities  (calculated)0
+/- 5,261,000
Long-term Liabilities
Long term Debt Total 2,519,000
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)2,519,000
+/- 2,519,000
Total Stockholder Equity
Common Stock5,918,000
Retained Earnings -624,000
Other Stockholders Equity 85,000
Total Stockholder Equity (as reported)5,396,000
Total Stockholder Equity (calculated)5,379,000
+/- 17,000
Other
Cash and Short Term Investments 2,340,000
Common Stock Shares Outstanding 672,747
Liabilities and Stockholders Equity 15,830,000



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-31
> Total Assets 
5,777,500
6,003,200
5,751,900
6,016,500
6,955,300
6,394,500
6,431,600
6,574,100
6,271,200
6,271,200
5,928,200
5,928,200
9,761,900
9,761,900
2,983,000
10,487,800
6,040,600
6,040,600
14,107,500
14,107,500
10,199,200
10,199,200
9,452,900
9,452,900
10,247,400
10,247,400
9,034,700
9,034,700
9,032,500
9,032,500
8,690,900
8,690,900
9,253,600
9,253,600
9,695,700
9,695,700
9,407,000
9,407,000
14,738,400
14,738,400
13,992,200
13,992,200
13,366,000
13,365,800
13,934,000
13,934,000
14,134,000
13,975,000
15,923,000
15,923,000
15,833,000
15,833,000
14,595,000
14,595,000
14,604,000
14,604,000
14,782,000
14,782,000
14,458,000
14,458,000
14,357,000
14,357,000
14,639,000
14,639,000
15,218,000
15,218,000
14,821,000
14,821,000
14,453,000
14,453,000
0
14,710,000
0
15,416,000
0
15,450,000
0
15,450,000
0
19,270,000
15,830,000
15,830,00019,270,000015,450,000015,450,000015,416,000014,710,000014,453,00014,453,00014,821,00014,821,00015,218,00015,218,00014,639,00014,639,00014,357,00014,357,00014,458,00014,458,00014,782,00014,782,00014,604,00014,604,00014,595,00014,595,00015,833,00015,833,00015,923,00015,923,00013,975,00014,134,00013,934,00013,934,00013,365,80013,366,00013,992,20013,992,20014,738,40014,738,4009,407,0009,407,0009,695,7009,695,7009,253,6009,253,6008,690,9008,690,9009,032,5009,032,5009,034,7009,034,70010,247,40010,247,4009,452,9009,452,90010,199,20010,199,20014,107,50014,107,5006,040,6006,040,60010,487,8002,983,0009,761,9009,761,9005,928,2005,928,2006,271,2006,271,2006,574,1006,431,6006,394,5006,955,3006,016,5005,751,9006,003,2005,777,500
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,275,500
0
0
0
3,160,400
0
0
0
2,473,700
0
0
0
2,208,500
0
0
0
2,730,400
0
0
0
4,131,900
0
0
0
2,836,000
0
0
0
3,252,000
0
0
0
3,459,000
0
0
0
3,587,000
3,828,000
3,828,000
3,625,000
3,625,000
3,648,000
3,648,000
3,806,000
3,806,000
4,179,000
4,179,000
3,396,000
3,396,000
3,238,000
3,238,000
3,122,000
3,122,000
3,378,000
3,378,000
3,675,000
3,675,000
3,903,000
3,903,000
8,631,000
8,631,000
5,026,000
5,026,0008,631,0008,631,0003,903,0003,903,0003,675,0003,675,0003,378,0003,378,0003,122,0003,122,0003,238,0003,238,0003,396,0003,396,0004,179,0004,179,0003,806,0003,806,0003,648,0003,648,0003,625,0003,625,0003,828,0003,828,0003,587,0000003,459,0000003,252,0000002,836,0000004,131,9000002,730,4000002,208,5000002,473,7000003,160,4000007,275,5000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
279,900
0
0
0
63,800
0
0
0
623,100
0
0
0
480,400
0
0
0
753,100
0
0
0
1,812,900
0
0
0
281,000
0
0
0
456,000
0
0
0
259,000
0
0
0
252,000
969,000
969,000
154,000
154,000
83,000
83,000
463,000
463,000
428,000
428,000
115,000
115,000
293,000
293,000
0
141,000
0
101,000
0
88,000
0
104,000
0
127,000
334,000
334,000127,0000104,000088,0000101,0000141,0000293,000293,000115,000115,000428,000428,000463,000463,00083,00083,000154,000154,000969,000969,000252,000000259,000000456,000000281,0000001,812,900000753,100000480,400000623,10000063,800000279,9000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
238,300
0
0
0
1,210,900
0
0
0
438,300
0
0
0
225,300
0
0
0
301,200
0
0
0
179,400
0
0
0
18,300
0
0
0
114,000
0
0
0
156,000
0
0
0
267,000
0
0
0
744,000
0
0
0
0
0
0
798,000
798,000
651,000
651,000
0
640,000
0
615,000
0
539,000
0
952,000
0
4,639,000
2,006,000
2,006,0004,639,0000952,0000539,0000615,0000640,0000651,000651,000798,000798,000000000744,000000267,000000156,000000114,00000018,300000179,400000301,200000225,300000438,3000001,210,900000238,3000000000000000000000
       Net Receivables 
579,400
487,000
553,000
465,100
713,700
428,700
720,200
437,400
760,300
760,300
808,300
808,300
880,800
880,800
509,900
940,800
829,900
829,900
1,732,900
1,702,300
1,106,800
1,106,800
1,218,900
1,171,000
1,054,700
1,054,700
1,209,700
1,209,700
1,166,300
1,166,300
1,234,500
1,234,500
1,213,000
1,213,000
1,272,100
1,272,100
0
0
1,621,100
1,621,100
1,810,400
1,810,400
1,844,000
1,844,000
1,776,000
1,776,000
1,902,000
1,743,000
1,633,000
1,633,000
1,894,000
1,894,000
1,778,000
1,778,000
1,975,000
1,975,000
1,721,000
1,721,000
1,944,000
1,944,000
1,987,000
1,987,000
2,038,000
1,891,000
1,787,000
1,578,000
1,792,000
1,703,000
1,528,000
1,528,000
1,670,000
1,571,000
1,741,000
1,741,000
2,054,000
1,889,000
1,890,000
1,890,000
3,197,000
3,130,000
1,567,000
1,567,0003,130,0003,197,0001,890,0001,890,0001,889,0002,054,0001,741,0001,741,0001,571,0001,670,0001,528,0001,528,0001,703,0001,792,0001,578,0001,787,0001,891,0002,038,0001,987,0001,987,0001,944,0001,944,0001,721,0001,721,0001,975,0001,975,0001,778,0001,778,0001,894,0001,894,0001,633,0001,633,0001,743,0001,902,0001,776,0001,776,0001,844,0001,844,0001,810,4001,810,4001,621,1001,621,100001,272,1001,272,1001,213,0001,213,0001,234,5001,234,5001,166,3001,166,3001,209,7001,209,7001,054,7001,054,7001,171,0001,218,9001,106,8001,106,8001,702,3001,732,900829,900829,900940,800509,900880,800880,800808,300808,300760,300760,300437,400720,200428,700713,700465,100553,000487,000579,400
       Inventory 
20,500
20,600
19,000
21,500
25,200
23,000
26,000
23,700
14,200
14,200
14,000
14,000
12,100
12,100
21,600
31,400
21,800
21,800
27,900
27,900
53,800
53,800
38,700
38,700
43,700
43,700
51,200
51,200
84,400
84,400
94,200
94,200
93,400
93,400
127,400
127,400
0
0
185,400
185,400
174,000
174,000
133,000
133,000
131,000
131,000
191,000
191,000
379,000
379,000
396,000
396,000
325,000
325,000
414,000
414,000
327,000
327,000
351,000
351,000
373,000
373,000
370,000
370,000
415,000
415,000
388,000
388,000
392,000
392,000
400,000
400,000
432,000
432,000
418,000
418,000
381,000
381,000
369,000
369,000
363,000
363,000369,000369,000381,000381,000418,000418,000432,000432,000400,000400,000392,000392,000388,000388,000415,000415,000370,000370,000373,000373,000351,000351,000327,000327,000414,000414,000325,000325,000396,000396,000379,000379,000191,000191,000131,000131,000133,000133,000174,000174,000185,400185,40000127,400127,40093,40093,40094,20094,20084,40084,40051,20051,20043,70043,70038,70038,70053,80053,80027,90027,90021,80021,80031,40021,60012,10012,10014,00014,00014,20014,20023,70026,00023,00025,20021,50019,00020,60020,500
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,832,000
0
0
0
6,292,500
0
0
0
6,561,000
0
0
0
6,482,400
0
0
0
6,965,300
0
0
0
10,606,500
0
0
0
10,529,800
0
0
0
10,723,000
0
0
0
12,374,000
0
0
0
11,017,000
0
0
0
10,833,000
0
0
0
10,833,000
0
0
0
11,425,000
0
0
0
11,588,000
0
0
0
11,775,000
0
0
0
10,639,000
0
010,639,00000011,775,00000011,588,00000011,425,00000010,833,00000010,833,00000011,017,00000012,374,00000010,723,00000010,529,80000010,606,5000006,965,3000006,482,4000006,561,0000006,292,5000006,832,0000000000000000000000
       Property Plant Equipment 
2,652,400
2,709,300
2,911,100
3,002,500
2,704,100
2,681,700
2,869,800
2,916,600
2,230,700
2,230,700
2,117,600
2,117,600
4,590,600
4,590,600
1,395,300
5,149,400
1,752,100
1,752,100
1,672,900
1,672,900
2,331,400
2,331,400
1,997,800
1,997,800
2,561,900
2,561,900
2,974,200
2,974,200
2,876,700
2,876,700
2,997,100
2,997,100
3,274,900
3,274,900
3,400,900
3,400,900
3,652,600
3,652,600
6,323,500
6,323,500
6,346,100
6,346,100
6,176,000
6,175,700
6,417,000
6,417,000
6,236,000
6,236,000
7,855,000
7,855,000
7,632,000
7,632,000
6,942,000
6,942,000
6,482,000
6,529,000
6,534,000
6,534,000
6,447,000
6,447,000
6,512,000
6,512,000
6,685,000
6,685,000
6,890,000
6,890,000
6,588,000
6,588,000
6,722,000
6,722,000
6,640,000
6,640,000
6,666,000
6,666,000
6,283,000
6,283,000
6,241,000
6,241,000
6,013,000
6,013,000
5,501,000
5,501,0006,013,0006,013,0006,241,0006,241,0006,283,0006,283,0006,666,0006,666,0006,640,0006,640,0006,722,0006,722,0006,588,0006,588,0006,890,0006,890,0006,685,0006,685,0006,512,0006,512,0006,447,0006,447,0006,534,0006,534,0006,529,0006,482,0006,942,0006,942,0007,632,0007,632,0007,855,0007,855,0006,236,0006,236,0006,417,0006,417,0006,175,7006,176,0006,346,1006,346,1006,323,5006,323,5003,652,6003,652,6003,400,9003,400,9003,274,9003,274,9002,997,1002,997,1002,876,7002,876,7002,974,2002,974,2002,561,9002,561,9001,997,8001,997,8002,331,4002,331,4001,672,9001,672,9001,752,1001,752,1005,149,4001,395,3004,590,6004,590,6002,117,6002,117,6002,230,7002,230,7002,916,6002,869,8002,681,7002,704,1003,002,5002,911,1002,709,3002,652,400
       Goodwill 
0
187,500
0
171,400
0
77,300
0
0
0
0
55,200
55,200
0
0
523,400
1,766,800
0
0
2,596,000
2,596,000
0
0
2,624,400
2,624,400
0
0
2,624,400
2,624,400
2,624,400
2,624,400
2,624,800
2,624,800
2,666,300
2,666,300
2,624,800
2,624,800
0
0
2,639,700
2,639,700
2,639,700
2,639,700
2,640,000
2,639,700
2,744,000
2,744,000
2,758,000
2,758,000
0
0
2,792,000
2,792,000
0
0
2,791,000
2,791,000
0
0
2,881,000
2,881,000
0
0
2,881,000
2,881,000
0
0
2,866,000
2,866,000
0
0
0
2,879,000
0
2,375,000
0
2,440,000
0
2,440,000
0
2,446,000
2,446,000
2,446,0002,446,00002,440,00002,440,00002,375,00002,879,0000002,866,0002,866,000002,881,0002,881,000002,881,0002,881,000002,791,0002,791,000002,792,0002,792,000002,758,0002,758,0002,744,0002,744,0002,639,7002,640,0002,639,7002,639,7002,639,7002,639,700002,624,8002,624,8002,666,3002,666,3002,624,8002,624,8002,624,4002,624,4002,624,4002,624,400002,624,4002,624,400002,596,0002,596,000001,766,800523,4000055,20055,200000077,3000171,4000187,5000
       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
209,000
209,000
113,000
113,000
285,000
285,000
165,000
165,000
556,000
556,000
243,000
243,000
461,000
461,000
0
257,000
0
0
0
330,000
0
0
0
439,000
0
0439,000000330,000000257,0000461,000461,000243,000243,000556,000556,000165,000165,000285,000285,000113,000113,000209,000209,00000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,265,400
910,900
881,500
888,900
1,682,500
1,650,300
1,634,200
1,614,000
1,586,200
1,586,200
1,479,200
1,479,200
2,379,600
2,379,600
847,000
2,402,400
2,114,700
2,114,700
3,204,900
608,900
3,287,400
3,287,400
3,193,200
530,500
3,172,800
3,172,800
3,193,700
536,700
3,159,000
3,159,000
3,175,800
524,200
3,139,600
3,139,600
3,158,300
512,400
3,158,300
3,158,300
3,187,300
532,300
3,169,400
3,169,400
3,160,000
509,700
3,291,000
3,291,000
3,252,000
490,000
3,249,000
3,249,000
3,266,000
474,000
3,249,000
3,249,000
3,232,000
441,000
3,224,000
3,224,000
3,286,000
405,000
3,278,000
3,278,000
390,000
390,000
3,247,000
3,247,000
874,000
874,000
3,754,000
3,754,000
0
907,000
0
910,000
0
862,000
0
836,000
0
806,000
765,000
765,000806,0000836,0000862,0000910,0000907,00003,754,0003,754,000874,000874,0003,247,0003,247,000390,000390,0003,278,0003,278,000405,0003,286,0003,224,0003,224,000441,0003,232,0003,249,0003,249,000474,0003,266,0003,249,0003,249,000490,0003,252,0003,291,0003,291,000509,7003,160,0003,169,4003,169,400532,3003,187,3003,158,3003,158,300512,4003,158,3003,139,6003,139,600524,2003,175,8003,159,0003,159,000536,7003,193,7003,172,8003,172,800530,5003,193,2003,287,4003,287,400608,9003,204,9002,114,7002,114,7002,402,400847,0002,379,6002,379,6001,479,2001,479,2001,586,2001,586,2001,614,0001,634,2001,650,3001,682,500888,900881,500910,9001,265,400
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,419,800
0
0
0
554,800
0
0
0
243,100
0
0
0
135,500
0
0
0
186,500
0
0
0
468,300
0
0
0
442,400
0
0
0
576,000
0
0
0
703,000
0
0
0
233,000
0
0
0
228,000
0
0
0
471,000
0
0
0
593,000
0
0
0
653,000
0
0
0
889,000
0
0
0
591,000
0
0591,000000889,000000653,000000593,000000471,000000228,000000233,000000703,000000576,000000442,400000468,300000186,500000135,500000243,100000554,8000001,419,8000000000000000000000
> Total Liabilities 
3,416,300
3,894,900
3,550,300
3,688,100
3,895,500
3,241,500
3,293,000
3,419,500
2,456,800
2,456,800
2,660,600
2,660,600
5,086,900
5,086,900
2,853,000
5,723,500
2,905,300
2,905,300
7,589,900
7,589,900
5,206,800
5,206,800
4,473,000
4,473,000
4,035,500
4,035,500
3,189,000
3,189,000
3,087,200
3,087,200
2,891,000
2,891,000
3,181,600
3,181,600
3,354,200
3,354,200
3,007,100
3,007,100
7,605,500
7,605,500
6,638,400
6,638,400
6,026,000
6,026,800
6,422,000
6,422,000
6,546,000
6,387,000
6,955,000
6,955,000
7,018,000
7,018,000
6,459,000
6,459,000
6,678,000
6,678,000
6,699,000
6,699,000
6,884,000
6,884,000
6,521,000
6,521,000
6,249,000
6,249,000
6,980,000
6,980,000
6,383,000
6,383,000
6,428,000
6,428,000
0
6,635,000
0
9,923,000
0
9,944,000
0
9,326,000
0
12,753,000
10,434,000
10,434,00012,753,00009,326,00009,944,00009,923,00006,635,00006,428,0006,428,0006,383,0006,383,0006,980,0006,980,0006,249,0006,249,0006,521,0006,521,0006,884,0006,884,0006,699,0006,699,0006,678,0006,678,0006,459,0006,459,0007,018,0007,018,0006,955,0006,955,0006,387,0006,546,0006,422,0006,422,0006,026,8006,026,0006,638,4006,638,4007,605,5007,605,5003,007,1003,007,1003,354,2003,354,2003,181,6003,181,6002,891,0002,891,0003,087,2003,087,2003,189,0003,189,0004,035,5004,035,5004,473,0004,473,0005,206,8005,206,8007,589,9007,589,9002,905,3002,905,3005,723,5002,853,0005,086,9005,086,9002,660,6002,660,6002,456,8002,456,8003,419,5003,293,0003,241,5003,895,5003,688,1003,550,3003,894,9003,416,300
   > Total Current Liabilities 
879,800
1,871,400
1,002,400
1,237,600
1,403,200
883,100
1,101,400
1,201,600
588,400
588,400
824,900
824,900
2,488,000
2,488,000
2,421,500
2,836,600
1,233,600
1,233,600
4,114,300
4,114,300
2,826,400
2,826,400
1,725,000
1,725,000
2,243,400
2,243,400
1,519,000
1,505,700
1,505,900
1,505,900
1,553,400
1,532,500
2,382,400
2,382,400
2,457,100
2,457,100
1,294,200
1,294,200
2,609,800
2,609,800
2,209,400
2,209,400
2,192,000
2,191,800
3,061,000
3,061,000
2,166,000
2,007,000
2,796,000
2,796,000
2,373,000
2,373,000
2,126,000
2,126,000
2,553,000
2,553,000
2,156,000
2,156,000
2,731,000
2,731,000
2,527,000
2,527,000
2,308,000
2,308,000
2,932,000
2,932,000
2,546,000
2,546,000
2,652,000
2,652,000
2,388,000
2,388,000
3,143,000
3,143,000
2,975,000
2,975,000
3,231,000
3,231,000
7,607,000
7,607,000
5,261,000
5,261,0007,607,0007,607,0003,231,0003,231,0002,975,0002,975,0003,143,0003,143,0002,388,0002,388,0002,652,0002,652,0002,546,0002,546,0002,932,0002,932,0002,308,0002,308,0002,527,0002,527,0002,731,0002,731,0002,156,0002,156,0002,553,0002,553,0002,126,0002,126,0002,373,0002,373,0002,796,0002,796,0002,007,0002,166,0003,061,0003,061,0002,191,8002,192,0002,209,4002,209,4002,609,8002,609,8001,294,2001,294,2002,457,1002,457,1002,382,4002,382,4001,532,5001,553,4001,505,9001,505,9001,505,7001,519,0002,243,4002,243,4001,725,0001,725,0002,826,4002,826,4004,114,3004,114,3001,233,6001,233,6002,836,6002,421,5002,488,0002,488,000824,900824,900588,400588,4001,201,6001,101,400883,1001,403,2001,237,6001,002,4001,871,400879,800
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
406,300
0
0
0
1,210,900
0
0
0
438,300
0
0
0
225,300
0
0
0
886,700
0
0
0
616,000
0
0
0
45,400
0
0
0
45,000
0
0
0
443,000
0
0
0
22,000
3,698,000
3,698,000
3,463,000
173,000
18,000
18,000
38,000
19,000
19,000
19,000
99,000
102,000
309,000
309,000
0
38,000
0
0
0
305,000
0
0
0
355,000
0
0355,000000305,00000038,0000309,000309,000102,00099,00019,00019,00019,00038,00018,00018,000173,0003,463,0003,698,0003,698,00022,000000443,00000045,00000045,400000616,000000886,700000225,300000438,3000001,210,900000406,3000000000000000000000
       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
3,698,000
3,698,000
3,463,000
3,463,000
18,000
18,000
38,000
38,000
19,000
19,000
99,000
79,000
309,000
309,000
0
20,000
0
0
0
285,000
0
0
0
330,000
0
0330,000000285,00000020,0000309,000309,00079,00099,00019,00019,00038,00038,00018,00018,0003,463,0003,463,0003,698,0003,698,00000000000000000000000000000000000000000000000000000000000
       Accounts payable 
410,800
535,800
371,000
491,500
438,500
445,800
0
456,100
0
0
0
0
0
0
39,900
511,700
485,700
485,700
1,402,500
1,402,500
884,000
884,000
851,300
851,300
760,000
760,000
787,200
787,200
828,500
828,500
852,300
859,600
784,700
784,700
840,400
840,400
687,200
687,200
1,153,300
1,153,300
1,589,300
1,589,300
1,281,000
1,280,200
1,651,000
1,651,000
634,000
1,106,000
1,309,000
1,309,000
669,000
669,000
1,387,000
1,387,000
903,000
903,000
1,279,000
1,279,000
907,000
907,000
1,619,000
1,619,000
942,000
942,000
1,613,000
1,613,000
951,000
951,000
1,465,000
1,465,000
708,000
708,000
1,554,000
1,554,000
1,261,000
1,261,000
1,550,000
1,550,000
2,558,000
2,558,000
0
02,558,0002,558,0001,550,0001,550,0001,261,0001,261,0001,554,0001,554,000708,000708,0001,465,0001,465,000951,000951,0001,613,0001,613,000942,000942,0001,619,0001,619,000907,000907,0001,279,0001,279,000903,000903,0001,387,0001,387,000669,000669,0001,309,0001,309,0001,106,000634,0001,651,0001,651,0001,280,2001,281,0001,589,3001,589,3001,153,3001,153,300687,200687,200840,400840,400784,700784,700859,600852,300828,500828,500787,200787,200760,000760,000851,300851,300884,000884,0001,402,5001,402,500485,700485,700511,70039,900000000456,1000445,800438,500491,500371,000535,800410,800
       Other Current Liabilities 
230,900
103,000
237,900
89,100
193,600
128,200
573,300
199,400
577,800
577,800
588,500
588,500
820,100
820,100
188,500
315,900
430,500
430,500
2,305,500
2,304,000
1,169,400
1,169,400
873,700
871,800
849,100
849,100
731,800
717,100
677,400
677,400
701,100
679,600
711,000
711,000
730,000
714,900
607,000
607,000
840,500
590,200
573,500
573,500
866,000
866,200
765,000
765,000
1,487,000
856,000
722,000
722,000
1,261,000
1,261,000
717,000
717,000
1,628,000
1,628,000
854,000
854,000
1,651,000
1,651,000
890,000
890,000
709,000
1,345,000
1,278,000
1,278,000
889,000
1,489,000
854,000
854,000
996,000
1,634,000
755,000
755,000
814,000
1,388,000
869,000
869,000
4,096,000
4,646,000
0
04,646,0004,096,000869,000869,0001,388,000814,000755,000755,0001,634,000996,000854,000854,0001,489,000889,0001,278,0001,278,0001,345,000709,000890,000890,0001,651,0001,651,000854,000854,0001,628,0001,628,000717,000717,0001,261,0001,261,000722,000722,000856,0001,487,000765,000765,000866,200866,000573,500573,500590,200840,500607,000607,000714,900730,000711,000711,000679,600701,100677,400677,400717,100731,800849,100849,100871,800873,7001,169,4001,169,4002,304,0002,305,500430,500430,500315,900188,500820,100820,100588,500588,500577,800577,800199,400573,300128,200193,60089,100237,900103,000230,900
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,475,600
0
0
0
2,748,000
0
0
0
1,683,300
0
0
0
1,358,500
0
0
0
897,100
0
0
0
4,995,700
0
0
0
3,835,000
0
0
0
4,380,000
0
0
0
4,645,000
0
0
0
4,125,000
0
0
0
4,153,000
0
0
0
3,941,000
0
0
0
3,837,000
0
0
0
4,247,000
0
0
0
6,969,000
0
0
0
5,146,000
0
05,146,0000006,969,0000004,247,0000003,837,0000003,941,0000004,153,0000004,125,0000004,645,0000004,380,0000003,835,0000004,995,700000897,1000001,358,5000001,683,3000002,748,0000003,475,6000000000000000000000
       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
2,929,000
0
3,003,000
0
2,748,000
0
2,838,000
0
3,070,000
0
2,427,000
0
2,880,000
0
2,431,000
0
2,523,000
2,519,000
2,519,0002,523,00002,431,00002,880,00002,427,00003,070,00002,838,00002,748,00003,003,00002,929,000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
97,400
0
68,600
0
95,100
70,300
55,800
53,900
53,900
51,100
51,100
267,400
267,400
106,500
338,800
88,100
88,100
93,900
93,900
316,900
316,900
267,100
267,100
316,800
316,800
331,400
331,400
288,800
288,800
271,200
436,800
366,500
366,500
309,900
309,900
577,200
577,200
950,700
950,700
821,900
821,900
670,000
672,000
684,000
684,000
661,000
661,000
1,198,000
1,198,000
1,206,000
1,206,000
1,226,000
1,226,000
1,039,000
1,039,000
933,000
933,000
980,000
980,000
1,062,000
1,062,000
1,036,000
1,036,000
1,045,000
1,045,000
1,052,000
1,052,000
938,000
938,000
1,135,000
1,135,000
4,353,000
4,353,000
4,076,000
4,076,000
3,662,000
3,662,000
2,623,000
2,623,000
0
02,623,0002,623,0003,662,0003,662,0004,076,0004,076,0004,353,0004,353,0001,135,0001,135,000938,000938,0001,052,0001,052,0001,045,0001,045,0001,036,0001,036,0001,062,0001,062,000980,000980,000933,000933,0001,039,0001,039,0001,226,0001,226,0001,206,0001,206,0001,198,0001,198,000661,000661,000684,000684,000672,000670,000821,900821,900950,700950,700577,200577,200309,900309,900366,500366,500436,800271,200288,800288,800331,400331,400316,800316,800267,100267,100316,900316,90093,90093,90088,10088,100338,800106,500267,400267,40051,10051,10053,90053,90055,80070,30095,100068,600097,4000
> Total Stockholder Equity
2,056,300
1,905,900
1,992,900
2,101,000
2,817,600
2,896,800
3,035,600
3,049,800
3,814,400
3,814,400
3,267,600
3,267,600
4,675,000
4,675,000
130,000
4,764,300
3,135,300
3,135,300
6,517,600
6,517,600
4,992,400
4,992,400
4,979,900
4,979,900
6,211,900
6,211,900
5,845,700
5,845,700
5,945,300
5,945,300
5,799,900
5,799,900
6,072,000
6,072,000
6,341,500
6,341,500
6,399,900
6,399,900
7,132,900
7,132,900
7,353,800
7,353,800
7,340,000
7,339,000
7,512,000
7,512,000
7,587,000
7,588,000
8,964,000
8,964,000
8,806,000
8,815,000
8,126,000
8,126,000
7,915,000
7,926,000
8,083,000
8,083,000
7,574,000
7,574,000
7,836,000
7,836,000
8,390,000
8,390,000
8,238,000
8,238,000
8,438,000
8,438,000
8,025,000
8,025,000
0
8,075,000
0
5,493,000
0
5,501,000
0
6,124,000
0
6,516,000
5,396,000
5,396,0006,516,00006,124,00005,501,00005,493,00008,075,00008,025,0008,025,0008,438,0008,438,0008,238,0008,238,0008,390,0008,390,0007,836,0007,836,0007,574,0007,574,0008,083,0008,083,0007,926,0007,915,0008,126,0008,126,0008,815,0008,806,0008,964,0008,964,0007,588,0007,587,0007,512,0007,512,0007,339,0007,340,0007,353,8007,353,8007,132,9007,132,9006,399,9006,399,9006,341,5006,341,5006,072,0006,072,0005,799,9005,799,9005,945,3005,945,3005,845,7005,845,7006,211,9006,211,9004,979,9004,979,9004,992,4004,992,4006,517,6006,517,6003,135,3003,135,3004,764,300130,0004,675,0004,675,0003,267,6003,267,6003,814,4003,814,4003,049,8003,035,6002,896,8002,817,6002,101,0001,992,9001,905,9002,056,300
   Common Stock
355,800
1,354,600
371,500
382,100
2,066,200
2,180,800
2,239,700
2,239,700
2,239,700
2,239,700
2,010,100
2,010,100
1,999,100
1,999,100
0
1,997,300
2,924,000
2,924,000
3,858,900
3,858,900
3,858,300
3,858,300
3,971,600
3,971,600
4,010,000
4,010,000
4,030,300
4,030,300
4,048,600
4,048,600
4,066,700
4,066,700
4,201,000
4,201,000
4,244,600
4,244,600
4,291,400
4,291,400
5,227,300
5,227,300
5,289,700
5,289,700
5,354,000
5,353,600
5,417,000
5,417,000
5,437,000
5,437,000
6,674,000
6,674,000
6,696,000
6,696,000
6,696,000
6,696,000
6,696,000
6,696,000
6,696,000
6,696,000
6,223,000
6,223,000
6,223,000
6,223,000
6,223,000
6,223,000
6,223,000
6,223,000
6,223,000
6,223,000
5,900,000
5,900,000
5,603,000
5,603,000
5,601,000
5,601,000
5,601,000
5,601,000
5,813,000
5,813,000
5,918,000
5,918,000
5,918,000
5,918,0005,918,0005,918,0005,813,0005,813,0005,601,0005,601,0005,601,0005,601,0005,603,0005,603,0005,900,0005,900,0006,223,0006,223,0006,223,0006,223,0006,223,0006,223,0006,223,0006,223,0006,223,0006,223,0006,696,0006,696,0006,696,0006,696,0006,696,0006,696,0006,696,0006,696,0006,674,0006,674,0005,437,0005,437,0005,417,0005,417,0005,353,6005,354,0005,289,7005,289,7005,227,3005,227,3004,291,4004,291,4004,244,6004,244,6004,201,0004,201,0004,066,7004,066,7004,048,6004,048,6004,030,3004,030,3004,010,0004,010,0003,971,6003,971,6003,858,3003,858,3003,858,9003,858,9002,924,0002,924,0001,997,30001,999,1001,999,1002,010,1002,010,1002,239,7002,239,7002,239,7002,239,7002,180,8002,066,200382,100371,5001,354,600355,800
   Retained Earnings 
754,800
565,000
555,000
560,600
737,300
727,500
802,800
814,200
1,584,600
1,584,600
1,266,300
1,266,300
2,756,300
2,756,300
23,400
2,803,100
164,400
164,400
521,200
521,200
389,100
389,100
507,000
507,000
1,953,700
1,953,700
1,802,400
1,802,400
1,872,300
1,872,300
1,892,600
1,892,600
2,017,600
2,017,600
2,194,000
2,194,000
2,123,300
2,123,300
1,883,600
1,883,600
2,093,000
2,093,000
1,988,000
1,987,300
2,121,000
2,121,000
2,249,000
2,249,000
2,353,000
2,353,000
2,175,000
2,175,000
1,471,000
1,471,000
1,243,000
1,243,000
1,401,000
1,401,000
1,335,000
1,335,000
1,629,000
1,629,000
2,269,000
2,269,000
2,041,000
2,042,000
2,248,000
2,248,000
2,174,000
2,174,000
2,552,000
2,552,000
-57,000
-57,000
-115,000
-115,000
245,000
245,000
501,000
501,000
-624,000
-624,000501,000501,000245,000245,000-115,000-115,000-57,000-57,0002,552,0002,552,0002,174,0002,174,0002,248,0002,248,0002,042,0002,041,0002,269,0002,269,0001,629,0001,629,0001,335,0001,335,0001,401,0001,401,0001,243,0001,243,0001,471,0001,471,0002,175,0002,175,0002,353,0002,353,0002,249,0002,249,0002,121,0002,121,0001,987,3001,988,0002,093,0002,093,0001,883,6001,883,6002,123,3002,123,3002,194,0002,194,0002,017,6002,017,6001,892,6001,892,6001,872,3001,872,3001,802,4001,802,4001,953,7001,953,700507,000507,000389,100389,100521,200521,200164,400164,4002,803,10023,4002,756,3002,756,3001,266,3001,266,3001,584,6001,584,600814,200802,800727,500737,300560,600555,000565,000754,800
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-51,000-51,00000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,538,600
0
0
0
891,100
0
0
0
483,700
0
0
0
435,600
0
0
0
611,100
0
0
0
864,000
0
0
0
1,117,600
0
0
0
1,207,000
0
0
0
1,601,000
0
0
0
2,615,000
37,000
37,000
16,000
2,297,000
-16,000
-16,000
-102,000
2,374,000
-26,000
-35,000
-33,000
2,449,000
-49,000
-49,000
-80,000
2,955,000
-51,000
-51,000
15,000
15,000
66,000
66,000
97,000
97,000
85,000
85,00097,00097,00066,00066,00015,00015,000-51,000-51,0002,955,000-80,000-49,000-49,0002,449,000-33,000-35,000-26,0002,374,000-102,000-16,000-16,0002,297,00016,00037,00037,0002,615,0000001,601,0000001,207,0000001,117,600000864,000000611,100000435,600000483,700000891,1000002,538,6000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.