0 XP   0   0   0

Air New Zealand Ltd
Buy, Hold or Sell?

I guess you are interested in Air New Zealand Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's analyse Air New Zealand Ltd

Let's start. I'm going to help you getting a better view of Air New Zealand 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Air New Zealand Ltd even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Air New Zealand Ltd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Air New Zealand Ltd. The closing price on 2022-10-03 was A$0.61 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Air New Zealand Ltd Daily Candlestick Chart


Summary

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 unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just 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 Air New Zealand Ltd.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Air New Zealand Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Air New Zealand Ltd to the Airlines industry mean.
  • A Net Profit Margin of -12.1% means that $-0.12 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Air New Zealand Ltd:

  • The MRQ is -24.2%. The company is making a huge loss. -2
  • The TTM is -12.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-24.2%TTM-12.1%-12.1%
TTM-12.1%YOY-8.0%-4.1%
TTM-12.1%5Y-1.8%-10.3%
5Y-1.8%10Y2.5%-4.2%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.2%-7.1%-17.1%
TTM-12.1%-11.9%-0.2%
YOY-8.0%-57.7%+49.7%
5Y-1.8%-20.7%+18.9%
10Y2.5%-11.5%+14.0%
1.1.2. Return on Assets

Shows how efficient Air New Zealand Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Air New Zealand Ltd to the Airlines industry mean.
  • -2.1% Return on Assets means that Air New Zealand Ltd generated $-0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Air New Zealand Ltd:

  • The MRQ is -4.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-4.2%TTM-2.1%-2.1%
TTM-2.1%YOY-1.4%-0.7%
TTM-2.1%5Y-0.3%-1.8%
5Y-0.3%10Y0.5%-0.8%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.2%-0.9%-3.3%
TTM-2.1%-1.1%-1.0%
YOY-1.4%-2.4%+1.0%
5Y-0.3%-0.5%+0.2%
10Y0.5%0.1%+0.4%
1.1.3. Return on Equity

Shows how efficient Air New Zealand Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Air New Zealand Ltd to the Airlines industry mean.
  • -33.5% Return on Equity means the company generated $-0.34 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Air New Zealand Ltd:

  • The MRQ is -33.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -16.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-33.5%TTM-16.8%-16.8%
TTM-16.8%YOY-8.5%-8.3%
TTM-16.8%5Y-2.9%-13.9%
5Y-2.9%10Y0.7%-3.7%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-33.5%-1.6%-31.9%
TTM-16.8%-4.3%-12.5%
YOY-8.5%-6.7%-1.8%
5Y-2.9%-3.0%+0.1%
10Y0.7%-1.4%+2.1%

1.2. Operating Efficiency of Air New Zealand Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Air New Zealand Ltd is operating .

  • Measures how much profit Air New Zealand 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 Air New Zealand Ltd to the Airlines industry mean.
  • An Operating Margin of -15.2% means the company generated $-0.15  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Air New Zealand Ltd:

  • The MRQ is -15.2%. The company is operating very inefficient. -2
  • The TTM is -7.6%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-15.2%TTM-7.6%-7.6%
TTM-7.6%YOY-6.2%-1.4%
TTM-7.6%5Y0.5%-8.1%
5Y0.5%10Y5.8%-5.4%
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ-15.2%-2.8%-12.4%
TTM-7.6%-7.6%+0.0%
YOY-6.2%-40.7%+34.5%
5Y0.5%-16.9%+17.4%
10Y5.8%-9.7%+15.5%
1.2.2. Operating Ratio

Measures how efficient Air New Zealand Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Airlines industry mean).
  • An Operation Ratio of 46.4% means that the operating costs are $0.46for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Air New Zealand Ltd:

  • The MRQ is 0.464. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.232. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.464TTM0.232+0.232
TTM0.232YOY0.334-0.102
TTM0.2325Y0.621-0.389
5Y0.62110Y0.573+0.049
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4641.796-1.332
TTM0.2321.919-1.687
YOY0.3342.108-1.774
5Y0.6211.836-1.215
10Y0.5731.439-0.866

1.3. Liquidity of Air New Zealand Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Air New Zealand Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Airlines industry mean).
  • A Current Ratio of 26.5% means the company has $0.26 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Air New Zealand Ltd:

  • The MRQ is 0.265. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.265. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.265TTM0.2650.000
TTM0.265YOY0.335-0.070
TTM0.2655Y0.565-0.300
5Y0.56510Y0.458+0.107
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2650.794-0.529
TTM0.2650.750-0.485
YOY0.3350.652-0.317
5Y0.5650.755-0.190
10Y0.4580.636-0.178
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Airlines industry mean)
  • A Quick Ratio of 16.7% means the company can pay off $0.17 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Air New Zealand Ltd:

  • The MRQ is 0.167. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.138. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.167TTM0.138+0.029
TTM0.138YOY0.165-0.027
TTM0.1385Y0.399-0.261
5Y0.39910Y0.325+0.073
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1670.288-0.121
TTM0.1380.303-0.165
YOY0.1650.276-0.111
5Y0.3990.299+0.100
10Y0.3250.298+0.027

1.4. Solvency of Air New Zealand Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Air New Zealand Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Airlines industry mean).
  • A Debt to Asset Ratio of 0.87 means that Air New Zealand Ltd assets are financed with 87.4% credit (debt) and the remaining percentage (100% - 87.4%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Air New Zealand Ltd:

  • The MRQ is 0.874. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.855. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.874TTM0.855+0.020
TTM0.855YOY0.824+0.031
TTM0.8555Y0.776+0.079
5Y0.77610Y0.734+0.042
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8740.867+0.007
TTM0.8550.8550.000
YOY0.8240.813+0.011
5Y0.7760.786-0.010
10Y0.7340.757-0.023
1.4.2. Debt to Equity Ratio

Measures if Air New Zealand Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Airlines industry mean).
  • A Debt to Equity ratio of 696.1% means that company has $6.96 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Air New Zealand Ltd:

  • The MRQ is 6.961. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.009. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.961TTM6.009+0.951
TTM6.009YOY4.690+1.319
TTM6.0095Y3.727+2.283
5Y3.72710Y2.980+0.746
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9614.177+2.784
TTM6.0094.360+1.649
YOY4.6903.544+1.146
5Y3.7274.105-0.378
10Y2.9803.737-0.757

2. Market Valuation of Air New Zealand Ltd

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Air New Zealand Ltd.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of -3.25 means the investor is paying $-3.25 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Air New Zealand Ltd:

  • The EOD is -1.401. Company is losing money. -2
  • The MRQ is -3.249. Company is losing money. -2
  • The TTM is -3.905. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-1.401MRQ-3.249+1.849
MRQ-3.249TTM-3.905+0.656
TTM-3.905YOY-3.751-0.154
TTM-3.9055Y1.687-5.592
5Y1.68710Y1.914-0.227
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD-1.401-1.896+0.495
MRQ-3.249-2.047-1.202
TTM-3.905-3.427-0.478
YOY-3.751-2.367-1.384
5Y1.6871.064+0.623
10Y1.9141.674+0.240
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Air New Zealand Ltd.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Air New Zealand Ltd:

  • The MRQ is 0.148. Very good. +2
  • The TTM is 0.155. Very good. +2
Trends
Current periodCompared to+/- 
MRQ0.148TTM0.155-0.008
TTM0.155YOY0.042+0.113
TTM0.1555Y-0.232+0.387
5Y-0.23210Y-0.2320.000
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1480.013+0.135
TTM0.1550.044+0.111
YOY0.0420.004+0.038
5Y-0.2320.001-0.233
10Y-0.232-0.006-0.226

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Air New Zealand Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Airlines industry mean).
  • A PB ratio of 1.96 means the investor is paying $1.96 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Air New Zealand Ltd:

  • The EOD is 0.845. Very good. +2
  • The MRQ is 1.959. Good. +1
  • The TTM is 1.782. Good. +1
Trends
Current periodCompared to+/- 
EOD0.845MRQ1.959-1.115
MRQ1.959TTM1.782+0.177
TTM1.782YOY1.348+0.434
TTM1.7825Y1.429+0.353
5Y1.42910Y1.280+0.149
Compared to industry (Airlines)
PeriodCompanyIndustry (mean)+/- 
EOD0.8451.575-0.730
MRQ1.9591.797+0.162
TTM1.7821.803-0.021
YOY1.3481.348+0.000
5Y1.4291.437-0.008
10Y1.2801.343-0.063

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Air New Zealand Ltd.

3.1. Funds holding Air New Zealand Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx0.67000003-7544246--
2021-01-31DFA International Core Equity Portfolio0.4-4509612--
2021-01-31DFA International Small Cap Value Portfolio0.38-4276543--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.28-3199869--
2021-02-28iShares Core MSCI EAFE ETF0.23999999-2715298--
2020-12-31Advanced Series Tr-AST International Value Port0.23-2577100--
2021-02-28iShares MSCI EAFE Small Cap ETF0.22-2460662--
2021-02-28iShares MSCI New Zealand ETF0.17-1939856--
2020-11-30Schwab Strategic Tr-Schwab Fundamental Intl Small Company Idx ETF0.14-1584302--
2020-12-31Advanced Series Tr-AST Advanced Strategies Port0.14-1565100--
Total 2.87000002032372588  

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Air New Zealand 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 Per Share--0.7220.853-15%1.103-35%1.533-53%1.614-55%
Book Value Per Share Growth---0.262-0.131-50%-0.047-82%-0.057-78%-0.022-92%
Current Ratio--0.2650.2650%0.335-21%0.565-53%0.458-42%
Debt To Asset Ratio--0.8740.855+2%0.824+6%0.776+13%0.734+19%
Debt To Equity Ratio--6.9616.009+16%4.690+48%3.727+87%2.980+134%
Dividend Per Share----0%0.007-100%0.035-100%0.042-100%
Eps---0.121-0.1210%-0.064-47%-0.001-99%0.008-1583%
Eps Growth---22.001-25.012+14%47.690-146%7.701-386%7.701-386%
Gains Per Share---0.262-0.131-50%-0.040-85%-0.022-92%0.020-1408%
Gross Profit Margin--1.0000.500+100%0.889+12%0.644+55%0.231+333%
Net Profit Margin---0.242-0.121-50%-0.080-67%-0.018-93%0.025-1086%
Operating Margin---0.152-0.076-50%-0.062-59%0.005-3138%0.058-359%
Operating Ratio--0.4640.232+100%0.334+39%0.621-25%0.573-19%
Pb Ratio0.845-132%1.9591.782+10%1.348+45%1.429+37%1.280+53%
Pe Ratio-1.401+57%-3.249-3.905+20%-3.751+15%1.687-293%1.914-270%
Peg Ratio--0.1480.155-5%0.042+251%-0.232+257%-0.232+257%
Price Per Share0.610-132%1.4151.498-6%1.480-4%2.178-35%2.057-31%
Quick Ratio--0.1670.138+21%0.165+1%0.399-58%0.325-49%
Return On Assets---0.042-0.021-50%-0.014-66%-0.003-94%0.005-921%
Return On Equity---0.335-0.168-50%-0.085-75%-0.029-91%0.007-4628%
 EOD+2 -1MRQTTM+5 -12YOY+3 -175Y+4 -1610Y+4 -16

4.2. Fundamental Score

Let's check the fundamental score of Air New Zealand Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-1.401
Price to Book Ratio (EOD)Between0-10.845
Net Profit Margin (MRQ)Greater than0-0.242
Operating Margin (MRQ)Greater than0-0.152
Quick Ratio (MRQ)Greater than10.167
Current Ratio (MRQ)Greater than10.265
Debt to Asset Ratio (MRQ)Less than10.874
Debt to Equity Ratio (MRQ)Less than16.961
Return on Equity (MRQ)Greater than0.15-0.335
Return on Assets (MRQ)Greater than0.05-0.042
Total2/10 (20.0%)

4.3. Technical Score

Let's check the technical score of Air New Zealand Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.267
Ma 20Greater thanMa 500.606
Ma 50Greater thanMa 1000.594
Ma 100Greater thanMa 2000.577
OpenGreater thanClose0.610
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets8,350,000
Total Liabilities6,673,000
Total Stockholder Equity1,677,000
 As reported
Total Liabilities 6,673,000
Total Stockholder Equity+ 1,677,000
Total Assets = 8,350,000

Assets

Total Assets8,350,000
Total Current Assets2,497,000
Long-term Assets2,497,000
Total Current Assets
Cash And Cash Equivalents 1,793,000
Net Receivables 313,000
Inventory 98,000
Other Current Assets 65,000
Total Current Assets  (as reported)2,497,000
Total Current Assets  (calculated)2,269,000
+/- 228,000
Long-term Assets
Property Plant Equipment 4,807,000
Long Term Investments 164,000
Intangible Assets 147,000
Long-term Assets Other 392,000
Long-term Assets  (as reported)5,853,000
Long-term Assets  (calculated)5,510,000
+/- 343,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,171,000
Long-term Liabilities3,502,000
Total Stockholder Equity1,677,000
Total Current Liabilities
Short-term Debt 590,000
Short Long Term Debt 248,000
Accounts payable 497,000
Other Current Liabilities 9,000
Total Current Liabilities  (as reported)3,171,000
Total Current Liabilities  (calculated)1,344,000
+/- 1,827,000
Long-term Liabilities
Long term Debt 1,595,000
Capital Lease Obligations 1,525,000
Long-term Liabilities Other 28,000
Long-term Liabilities  (as reported)3,502,000
Long-term Liabilities  (calculated)3,148,000
+/- 354,000
Total Stockholder Equity
Common Stock3,373,000
Accumulated Other Comprehensive Income -1,696,000
Total Stockholder Equity (as reported)1,677,000
Total Stockholder Equity (calculated)1,677,000
+/-0
Other
Capital Stock3,373,000
Cash and Short Term Investments 1,793,000
Common Stock Shares Outstanding 3,368,464
Current Deferred Revenue1,635,000
Liabilities and Stockholders Equity 6,673,000
Net Debt 50,000
Net Invested Capital 3,520,000
Net Working Capital -674,000
Short Long Term Debt Total 3,368,000



Balance Sheet

Currency in NZD. All numbers in thousands.

 Trend2022-06-302021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-31
> Total Assets 
0
0
0
0
0
0
4,390,698
0
0
0
8,989,419
0
0
0
8,114,029
0
0
0
3,895,644
0
0
0
3,699,607
0
0
0
3,818,396
0
0
0
4,092,000
0
0
0
4,785,000
0
0
0
4,944,000
0
0
0
5,023,000
0
0
0
5,045,000
0
0
0
4,597,000
0
0
0
4,902,000
0
0
0
5,459,000
0
0
0
5,612,000
0
0
0
5,850,000
0
0
0
6,775,000
0
0
0
7,251,000
7,291,000
7,291,000
7,171,000
7,171,000
7,602,000
7,602,000
7,846,000
7,846,000
7,868,000
7,868,000
7,756,000
7,756,000
8,849,000
8,849,000
0
7,543,000
0
6,950,000
0
6,694,000
0
6,456,000
8,350,000
8,350,0006,456,00006,694,00006,950,00007,543,00008,849,0008,849,0007,756,0007,756,0007,868,0007,868,0007,846,0007,846,0007,602,0007,602,0007,171,0007,171,0007,291,0007,291,0007,251,0000006,775,0000005,850,0000005,612,0000005,459,0000004,902,0000004,597,0000005,045,0000005,023,0000004,944,0000004,785,0000004,092,0000003,818,3960003,699,6070003,895,6440008,114,0290008,989,4190004,390,698000000
   > Total Current Assets 
0
0
0
0
0
0
1,197,237
0
0
0
2,464,320
0
0
0
2,791,432
0
0
0
1,436,075
0
0
0
1,370,845
0
0
0
1,599,942
0
0
0
1,632,000
0
0
0
1,721,000
0
0
0
1,811,000
0
0
0
2,127,000
0
0
0
2,275,000
0
0
0
1,688,000
0
0
0
1,475,000
0
0
0
1,700,000
0
0
0
1,858,000
0
0
0
1,827,000
0
0
0
1,982,000
0
0
0
2,339,000
1,912,000
1,912,000
1,887,000
1,887,000
2,040,000
2,040,000
2,253,000
2,253,000
1,980,000
1,980,000
1,804,000
1,804,000
1,768,000
1,768,000
1,009,000
1,009,000
719,000
719,000
826,000
826,000
703,000
703,000
2,497,000
2,497,000703,000703,000826,000826,000719,000719,0001,009,0001,009,0001,768,0001,768,0001,804,0001,804,0001,980,0001,980,0002,253,0002,253,0002,040,0002,040,0001,887,0001,887,0001,912,0001,912,0002,339,0000001,982,0000001,827,0000001,858,0000001,700,0000001,475,0000001,688,0000002,275,0000002,127,0000001,811,0000001,721,0000001,632,0000001,599,9420001,370,8450001,436,0750002,791,4320002,464,3200001,197,237000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
346,072
0
0
0
743,370
0
0
0
811,670
0
0
0
603,539
0
0
0
772,933
0
0
0
1,022,422
0
0
0
1,071,000
0
0
0
1,150,000
0
0
0
1,058,000
0
0
0
1,289,000
0
0
0
1,573,000
0
0
0
1,067,000
0
0
0
860,000
0
0
0
1,029,000
0
0
0
1,150,000
0
0
0
1,234,000
0
0
0
1,321,000
0
0
0
1,594,000
1,288,000
1,288,000
33,000
1,369,000
1,340,000
1,340,000
61,000
1,343,000
1,217,000
1,217,000
132,000
1,055,000
1,003,000
1,003,000
0
438,000
0
174,000
0
266,000
0
156,000
1,793,000
1,793,000156,0000266,0000174,0000438,00001,003,0001,003,0001,055,000132,0001,217,0001,217,0001,343,00061,0001,340,0001,340,0001,369,00033,0001,288,0001,288,0001,594,0000001,321,0000001,234,0000001,150,0000001,029,000000860,0000001,067,0000001,573,0000001,289,0000001,058,0000001,150,0000001,071,0000001,022,422000772,933000603,539000811,670000743,370000346,072000000
       Short-term Investments 
0
0
0
0
0
0
14,744
0
0
0
25,704
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
208,000
0
0
0
143,000
0
0
0
62,000
0
0
0
13,000
0
0
0
40,000
0
0
0
98,000
0
0
0
30,000
0
0
0
103,000
0
0
0
22,000
0
0
1,336,000
19,000
0
0
1,282,000
1,282,000
0
0
923,000
923,000
0
0
0
0
0
0
0
0
0
0
0
00000000000923,000923,000001,282,0001,282,0000019,0001,336,0000022,000000103,00000030,00000098,00000040,00000013,00000062,000000143,000000208,000000000000000000000000000000000025,70400014,744000000
       Net Receivables 
0
0
0
0
0
0
499,683
0
0
0
1,180,235
0
0
0
1,414,198
0
0
0
660,341
0
0
0
461,164
0
0
0
446,789
0
0
0
430,000
0
0
0
429,000
0
0
0
568,000
0
0
0
383,000
0
0
0
295,000
0
0
0
272,000
0
0
0
310,000
0
0
0
310,000
0
0
0
306,000
0
0
0
298,000
0
0
0
298,000
0
0
0
300,000
375,000
375,000
306,000
295,000
486,000
476,000
474,000
424,000
560,000
560,000
476,000
440,000
463,000
463,000
339,000
260,000
299,000
299,000
266,000
192,000
287,000
287,000
313,000
313,000287,000287,000192,000266,000299,000299,000260,000339,000463,000463,000440,000476,000560,000560,000424,000474,000476,000486,000295,000306,000375,000375,000300,000000298,000000298,000000306,000000310,000000310,000000272,000000295,000000383,000000568,000000429,000000430,000000446,789000461,164000660,3410001,414,1980001,180,235000499,683000000
       Other Current Assets 
0
0
0
0
0
0
137,704
0
0
0
164,476
0
0
0
193,034
0
0
0
17,803
0
0
0
842
0
0
0
0
0
0
0
0
0
0
0
21,000
0
0
0
39,000
0
0
0
124,000
0
0
0
121,000
0
0
0
125,000
0
0
0
125,000
0
0
0
151,000
0
0
0
149,000
0
0
0
96,000
0
0
0
140,000
0
0
0
320,000
157,000
157,000
35,000
118,000
128,000
41,000
209,000
411,000
119,000
50,000
68,000
228,000
162,000
162,000
81,000
205,000
145,000
145,000
142,000
276,000
160,000
160,000
65,000
65,000160,000160,000276,000142,000145,000145,000205,00081,000162,000162,000228,00068,00050,000119,000411,000209,00041,000128,000118,00035,000157,000157,000320,000000140,00000096,000000149,000000151,000000125,000000125,000000121,000000124,00000039,00000021,0000000000000084200017,803000193,034000164,476000137,704000000
   > Long-term Assets 
0
0
0
0
0
0
3,193,461
0
0
0
6,525,099
0
0
0
5,322,597
0
0
0
2,459,569
0
0
0
2,328,762
0
0
0
2,218,454
0
0
0
2,460,000
0
0
0
3,064,000
0
0
0
3,133,000
0
0
0
2,896,000
0
0
0
2,770,000
0
0
0
2,909,000
0
0
0
3,427,000
0
0
0
3,759,000
0
0
0
3,754,000
0
0
0
4,023,000
0
0
0
4,793,000
0
0
0
4,912,000
0
0
0
5,284,000
0
0
0
5,593,000
0
0
0
5,952,000
0
0
0
6,534,000
0
0
0
5,868,000
0
0
5,853,000
5,853,000005,868,0000006,534,0000005,952,0000005,593,0000005,284,0000004,912,0000004,793,0000004,023,0000003,754,0000003,759,0000003,427,0000002,909,0000002,770,0000002,896,0000003,133,0000003,064,0000002,460,0000002,218,4540002,328,7620002,459,5690005,322,5970006,525,0990003,193,461000000
       Property Plant Equipment 
0
0
0
0
0
0
2,412,254
0
0
0
6,240,432
0
0
0
4,997,659
0
0
0
2,357,002
0
0
0
2,238,473
0
0
0
2,110,595
0
0
0
2,116,000
0
0
0
2,669,000
0
0
0
2,888,000
0
0
0
2,534,000
0
0
0
2,337,000
0
0
0
2,230,000
0
0
0
2,716,000
0
0
0
3,094,000
0
0
0
2,937,000
0
0
0
3,077,000
0
0
0
4,061,000
0
0
0
4,485,000
4,859,000
4,859,000
4,745,000
4,745,000
4,990,000
4,990,000
5,035,000
5,035,000
5,242,000
5,242,000
5,268,000
5,268,000
6,297,000
6,297,000
5,693,000
5,693,000
5,427,000
5,427,000
5,117,000
5,117,000
5,009,000
5,009,000
4,807,000
4,807,0005,009,0005,009,0005,117,0005,117,0005,427,0005,427,0005,693,0005,693,0006,297,0006,297,0005,268,0005,268,0005,242,0005,242,0005,035,0005,035,0004,990,0004,990,0004,745,0004,745,0004,859,0004,859,0004,485,0000004,061,0000003,077,0000002,937,0000003,094,0000002,716,0000002,230,0000002,337,0000002,534,0000002,888,0000002,669,0000002,116,0000002,110,5950002,238,4730002,357,0020004,997,6590006,240,4320002,412,254000000
       Goodwill 
0
0
0
0
0
0
209,314
0
0
0
194,281
0
0
0
0
0
0
0
2,912
0
0
0
2,084
0
0
0
1,256
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
0
0
0
1,000
0
0
0
1,000
0
0
0
1,000
0
0
0
1,000
0
0
0
1,000
0
0
0
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000001,0000001,0000001,0000001,0000001,0000001,0000001,0000000000000000001,2560002,0840002,9120000000194,281000209,314000000
       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
83,000
83,000
259,000
259,000
105,000
105,000
118,000
118,000
131,000
131,000
149,000
413,000
156,000
156,000
0
162,000
0
0
0
138,000
0
0
164,000
164,00000138,000000162,0000156,000156,000413,000149,000131,000131,000118,000118,000105,000105,000259,000259,00083,00083,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,000
0
0
0
38,000
0
0
0
42,000
0
0
0
53,000
0
0
0
60,000
0
0
0
66,000
0
0
0
78,000
0
0
0
102,000
0
0
0
127,000
134,000
134,000
149,000
149,000
162,000
162,000
170,000
170,000
173,000
173,000
186,000
186,000
188,000
188,000
0
186,000
0
179,000
0
179,000
0
171,000
147,000
147,000171,0000179,0000179,0000186,0000188,000188,000186,000186,000173,000173,000170,000170,000162,000162,000149,000149,000134,000134,000127,000000102,00000078,00000066,00000060,00000053,00000042,00000038,00000039,000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
303,000
303,000
131,000
131,000
305,000
187,000
270,000
193,000
342,000
276,000
349,000
285,000
440,000
440,000
493,000
493,000
488,000
488,000
434,000
434,000
444,000
444,000
0
0444,000444,000434,000434,000488,000488,000493,000493,000440,000440,000285,000349,000276,000342,000193,000270,000187,000305,000131,000131,000303,000303,000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
2,264,530
0
0
0
7,399,334
0
0
0
7,595,990
0
0
0
3,013,854
0
0
0
2,667,881
0
0
0
2,603,848
0
0
0
2,551,000
0
0
0
3,191,000
0
0
0
3,196,000
0
0
0
3,446,000
0
0
0
3,440,000
0
0
0
3,031,000
0
0
0
3,398,000
0
0
0
3,771,000
0
0
0
3,796,000
0
0
0
3,978,000
0
0
0
4,810,000
0
0
0
5,143,000
5,255,000
5,255,000
5,185,000
5,185,000
5,479,000
5,479,000
5,670,000
5,670,000
5,797,000
5,797,000
5,667,000
5,667,000
6,835,000
6,835,000
0
6,225,000
0
5,684,000
0
5,589,000
0
5,645,000
6,673,000
6,673,0005,645,00005,589,00005,684,00006,225,00006,835,0006,835,0005,667,0005,667,0005,797,0005,797,0005,670,0005,670,0005,479,0005,479,0005,185,0005,185,0005,255,0005,255,0005,143,0000004,810,0000003,978,0000003,796,0000003,771,0000003,398,0000003,031,0000003,440,0000003,446,0000003,196,0000003,191,0000002,551,0000002,603,8480002,667,8810003,013,8540007,595,9900007,399,3340002,264,530000000
   > Total Current Liabilities 
0
0
0
0
0
0
953,839
0
0
0
3,599,882
0
0
0
3,639,157
0
0
0
1,247,678
0
0
0
1,136,660
0
0
0
1,120,232
0
0
0
1,220,000
0
0
0
1,581,000
0
0
0
1,371,000
0
0
0
1,707,000
0
0
0
1,759,000
0
0
0
1,607,000
0
0
0
1,816,000
0
0
0
1,683,000
0
0
0
1,710,000
0
0
0
1,872,000
0
0
0
2,128,000
0
0
0
2,471,000
2,229,000
2,229,000
2,405,000
2,405,000
2,474,000
2,474,000
2,696,000
2,696,000
2,713,000
2,713,000
2,666,000
2,666,000
2,927,000
2,927,000
2,102,000
2,102,000
2,251,000
2,251,000
2,353,000
2,353,000
2,653,000
2,653,000
3,171,000
3,171,0002,653,0002,653,0002,353,0002,353,0002,251,0002,251,0002,102,0002,102,0002,927,0002,927,0002,666,0002,666,0002,713,0002,713,0002,696,0002,696,0002,474,0002,474,0002,405,0002,405,0002,229,0002,229,0002,471,0000002,128,0000001,872,0000001,710,0000001,683,0000001,816,0000001,607,0000001,759,0000001,707,0000001,371,0000001,581,0000001,220,0000001,120,2320001,136,6600001,247,6780003,639,1570003,599,882000953,839000000
       Short-term Debt 
0
0
0
0
0
0
14,744
0
0
0
25,704
0
0
0
0
0
0
0
0
0
0
0
109,008
0
0
0
105,430
0
0
0
91,000
0
0
0
348,000
0
0
0
116,000
0
0
0
158,000
0
0
0
172,000
0
0
0
175,000
0
0
0
152,000
0
0
0
157,000
0
0
0
159,000
0
0
0
190,000
0
0
0
253,000
0
0
0
464,000
2,773,000
2,773,000
2,514,000
317,000
360,000
360,000
165,000
431,000
374,000
374,000
146,000
307,000
151,000
151,000
0
525,000
0
0
0
908,000
0
0
590,000
590,00000908,000000525,0000151,000151,000307,000146,000374,000374,000431,000165,000360,000360,000317,0002,514,0002,773,0002,773,000464,000000253,000000190,000000159,000000157,000000152,000000175,000000172,000000158,000000116,000000348,00000091,000000105,430000109,0080000000000025,70400014,744000000
       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
2,773,000
2,773,000
2,514,000
2,514,000
360,000
360,000
165,000
165,000
374,000
374,000
146,000
146,000
151,000
151,000
0
172,000
0
0
0
525,000
0
0
248,000
248,00000525,000000172,0000151,000151,000146,000146,000374,000374,000165,000165,000360,000360,0002,514,0002,514,0002,773,0002,773,000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
470,000
470,000
462,000
462,000
521,000
521,000
562,000
562,000
576,000
576,000
585,000
585,000
609,000
609,000
322,000
322,000
398,000
398,000
524,000
524,000
261,000
261,000
497,000
497,000261,000261,000524,000524,000398,000398,000322,000322,000609,000609,000585,000585,000576,000576,000562,000562,000521,000521,000462,000462,000470,000470,000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
291,124
0
0
0
1,699,494
0
0
0
2,952,596
0
0
0
395,340
0
0
0
197,521
0
0
0
173,153
0
0
0
241,000
0
0
0
213,000
0
0
0
227,000
0
0
0
247,000
0
0
0
492,000
0
0
0
296,000
0
0
0
407,000
0
0
0
251,000
0
0
0
251,000
0
0
0
354,000
0
0
0
372,000
0
0
0
443,000
1,398,000
1,398,000
1,369,000
449,000
1,593,000
1,593,000
1,444,000
381,000
1,763,000
1,763,000
1,541,000
402,000
1,810,000
1,810,000
1,085,000
427,000
999,000
999,000
767,000
232,000
1,348,000
1,348,000
9,000
9,0001,348,0001,348,000232,000767,000999,000999,000427,0001,085,0001,810,0001,810,000402,0001,541,0001,763,0001,763,000381,0001,444,0001,593,0001,593,000449,0001,369,0001,398,0001,398,000443,000000372,000000354,000000251,000000251,000000407,000000296,000000492,000000247,000000227,000000213,000000241,000000173,153000197,521000395,3400002,952,5960001,699,494000291,124000000
   > Long-term Liabilities 
0
0
0
0
0
0
1,310,691
0
0
0
3,799,452
0
0
0
3,956,833
0
0
0
1,766,176
0
0
0
1,531,221
0
0
0
1,483,616
0
0
0
1,331,000
0
0
0
1,610,000
0
0
0
1,825,000
0
0
0
1,739,000
0
0
0
1,681,000
0
0
0
1,424,000
0
0
0
1,582,000
0
0
0
2,088,000
0
0
0
2,086,000
0
0
0
2,106,000
0
0
0
2,682,000
0
0
0
2,672,000
0
0
0
2,780,000
0
0
0
2,974,000
0
0
0
3,001,000
0
0
0
4,123,000
0
0
0
3,236,000
0
0
3,502,000
3,502,000003,236,0000004,123,0000003,001,0000002,974,0000002,780,0000002,672,0000002,682,0000002,106,0000002,086,0000002,088,0000001,582,0000001,424,0000001,681,0000001,739,0000001,825,0000001,610,0000001,331,0000001,483,6160001,531,2210001,766,1760003,956,8330003,799,4520001,310,691000000
       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
2,353,000
0
2,303,000
0
2,421,000
0
2,290,000
0
3,151,000
0
3,188,000
0
2,628,000
0
2,401,000
0
2,322,000
0
02,322,00002,401,00002,628,00003,188,00003,151,00002,290,00002,421,00002,303,00002,353,00000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
614,000
614,000
583,000
583,000
652,000
652,000
671,000
671,000
663,000
663,000
711,000
711,000
757,000
757,000
935,000
935,000
805,000
805,000
835,000
835,000
670,000
670,000
0
0670,000670,000835,000835,000805,000805,000935,000935,000757,000757,000711,000711,000663,000663,000671,000671,000652,000652,000583,000583,000614,000614,000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
2,126,168
0
0
0
1,590,085
0
0
0
518,039
0
0
0
881,790
0
0
0
1,031,726
0
0
0
1,214,548
0
0
0
1,541,000
0
0
0
1,594,000
0
0
0
1,748,000
0
0
0
1,577,000
0
0
0
1,605,000
0
0
0
1,566,000
0
0
0
1,504,000
0
0
0
1,688,000
0
0
0
1,816,000
0
0
0
1,872,000
0
0
0
1,965,000
0
0
0
2,108,000
2,036,000
2,036,000
1,986,000
1,986,000
2,123,000
2,123,000
2,176,000
2,176,000
2,071,000
2,071,000
2,089,000
2,089,000
2,014,000
2,014,000
0
1,318,000
0
1,266,000
0
1,105,000
0
811,000
1,677,000
1,677,000811,00001,105,00001,266,00001,318,00002,014,0002,014,0002,089,0002,089,0002,071,0002,071,0002,176,0002,176,0002,123,0002,123,0001,986,0001,986,0002,036,0002,036,0002,108,0000001,965,0000001,872,0000001,816,0000001,688,0000001,504,0000001,566,0000001,605,0000001,577,0000001,748,0000001,594,0000001,541,0000001,214,5480001,031,726000881,790000518,0390001,590,0850002,126,168000000
   Common Stock
0
0
0
0
0
0
725,852
0
0
0
727,026
0
0
0
1,007,485
0
0
0
1,583,135
0
0
0
1,583,134
0
0
0
1,613,601
0
0
0
2,105,000
0
0
0
2,108,000
0
0
0
2,213,000
0
0
0
2,227,000
0
0
0
2,237,000
0
0
0
2,252,000
0
0
0
2,269,000
0
0
0
2,282,000
0
0
0
2,277,000
0
0
0
2,282,000
0
0
0
2,286,000
0
0
0
2,252,000
2,245,000
2,245,000
2,228,000
2,238,000
2,223,000
2,223,000
2,216,000
2,226,000
2,218,000
2,218,000
2,206,000
2,219,000
2,206,000
2,206,000
2,197,000
2,209,000
2,211,000
2,211,000
2,197,000
2,213,000
2,215,000
2,215,000
3,373,000
3,373,0002,215,0002,215,0002,213,0002,197,0002,211,0002,211,0002,209,0002,197,0002,206,0002,206,0002,219,0002,206,0002,218,0002,218,0002,226,0002,216,0002,223,0002,223,0002,238,0002,228,0002,245,0002,245,0002,252,0000002,286,0000002,282,0000002,277,0000002,282,0000002,269,0000002,252,0000002,237,0000002,227,0000002,213,0000002,108,0000002,105,0000001,613,6010001,583,1340001,583,1350001,007,485000727,026000725,852000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
-1,113,402
0
0
0
-3,281,574
0
0
0
-4,422,145
0
0
0
-1,229,176
0
0
0
58,250
0
0
0
39,064
0
0
0
35,000
0
0
0
38,000
0
0
0
9,000
0
0
0
-26,000
0
0
0
40,000
0
0
0
-26,000
0
0
0
-111,000
0
0
0
36,000
0
0
0
59,000
0
0
0
-37,000
0
0
0
30,000
0
0
0
-144,000
0
0
0
-252,000
0
0
0
-50,000
0
0
0
-130,000
0
0
0
-891,000
0
0
0
-1,108,000
0
0
-1,696,000
-1,696,00000-1,108,000000-891,000000-130,000000-50,000000-252,000000-144,00000030,000000-37,00000059,00000036,000000-111,000000-26,00000040,000000-26,0000009,00000038,00000035,00000039,06400058,250000-1,229,176000-4,422,145000-3,281,574000-1,113,402000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
1,207,928
0
0
0
3,521,861
0
0
0
4,780,144
0
0
0
1,597,502
0
0
0
1,758,837
0
0
0
1,900,466
0
0
0
1,613,000
0
0
0
2,036,000
0
0
0
2,222,000
0
0
0
1,116,000
0
0
0
1,317,000
0
0
0
1,433,000
0
0
0
1,469,000
0
0
0
1,746,000
0
0
0
2,030,000
0
0
0
2,225,000
0
0
0
2,283,000
0
0
0
2,216,000
50,000
50,000
3,000
2,156,000
37,000
37,000
63,000
2,619,000
-68,000
-68,000
-30,000
2,913,000
14,000
14,000
-122,000
2,541,000
-116,000
-116,000
-50,000
-50,000
-83,000
-83,000
0
0-83,000-83,000-50,000-50,000-116,000-116,0002,541,000-122,00014,00014,0002,913,000-30,000-68,000-68,0002,619,00063,00037,00037,0002,156,0003,00050,00050,0002,216,0000002,283,0000002,225,0000002,030,0000001,746,0000001,469,0000001,433,0000001,317,0000001,116,0000002,222,0000002,036,0000001,613,0000001,900,4660001,758,8370001,597,5020004,780,1440003,521,8610001,207,928000000



Balance Sheet

Currency in NZD. All numbers in thousands.