25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Axiom Properties Ltd
Buy, Hold or Sell?

Let's analyze Axiom Properties Ltd together

I guess you are interested in Axiom Properties 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 Axiom Properties 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.

Get notifications about Axiom Properties Ltd

I send you an email if I find something interesting about Axiom Properties Ltd.

1. Quick Overview

1.1. Quick analysis of Axiom Properties Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Axiom Properties Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
10.3%

What is your share worth?

Current worth
A$0.02
Expected worth in 1 year
A$0.01
How sure are you?
28.2%

+ What do you gain per year?

Total Gains per Share
A$-0.02
Return On Investment
-29.4%

For what price can you sell your share?

Current Price per Share
A$0.06
Expected price per share
A$0.046 - A$0.064
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Axiom Properties Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.06
Intrinsic Value Per Share
A$0.00 - A$0.28
Total Value Per Share
A$0.03 - A$0.30

2.2. Growth of Axiom Properties Ltd (5 min.)




Is Axiom Properties Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$7m$11.2m-$2.1m-23.5%

How much money is Axiom Properties Ltd making?

Current yearPrevious yearGrowGrow %
Making money$194.7m$145.8m$48.9m25.1%
Net Profit Margin56,126.4%19,441.7%--

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

2.3. Financial Health of Axiom Properties Ltd (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Axiom Properties Ltd?

Welcome investor! Axiom Properties Ltd's management wants to use your money to grow the business. In return you get a share of Axiom Properties Ltd.

First you should know what it really means to hold a share of Axiom Properties Ltd. And how you can make/lose money.

Speculation

The Price per Share of Axiom Properties Ltd is A$0.055. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Axiom Properties Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Axiom Properties Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.02. Based on the TTM, the Book Value Change Per Share is A$0.00 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.00 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Axiom Properties Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.681,227.8%0.45818.2%0.00-3.6%0.07131.1%0.0465.2%
Usd Book Value Change Per Share-0.01-12.7%0.00-5.0%0.00-2.4%0.00-2.2%0.00-0.5%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.005.2%0.002.5%
Usd Total Gains Per Share-0.01-12.7%0.00-5.0%0.00-2.4%0.003.0%0.002.0%
Usd Price Per Share0.05-0.03-0.04-0.04-0.04-
Price to Earnings Ratio0.02--3.99--5.70--4.07--3.86-
Price-to-Total Gains Ratio-6.78--14.36--14.85--1,125,312.07--649,245.20-
Price to Book Ratio2.90-1.72-1.59-1.28-1.08-
Price-to-Total Gains Ratio-6.78--14.36--14.85--1,125,312.07--649,245.20-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.0371415
Number of shares26924
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (26924 shares)-73.5944.63
Gains per Year (26924 shares)-294.35178.51
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-294-304306-128169
20-589-598612-255348
30-883-892918-383527
40-1177-11861224-510706
50-1472-14801530-638885
60-1766-17741836-7651064
70-2060-20682142-8931243
80-2355-23622448-10201422
90-2649-26562754-11481601
100-2944-29503060-12751780

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.01.00.066.7%4.07.00.036.4%10.09.00.052.6%20.019.00.051.3%44.064.00.040.7%
Book Value Change Per Share0.02.01.00.0%1.06.04.09.1%5.09.05.026.3%9.016.014.023.1%24.036.048.022.2%
Dividend per Share0.00.03.00.0%4.00.07.036.4%4.00.015.021.1%4.00.035.010.3%4.00.0104.03.7%
Total Gains per Share0.02.01.00.0%3.05.03.027.3%7.08.04.036.8%11.015.013.028.2%26.035.047.024.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Axiom Properties 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---0.010-0.004-61%-0.002-81%-0.002-83%0.000-96%
Book Value Per Share--0.0240.031-22%0.038-37%0.050-52%0.054-55%
Current Ratio---2.235-100%5.440-100%7.223-100%6.796-100%
Debt To Asset Ratio--0.4380.242+81%0.135+223%0.167+162%0.314+40%
Debt To Equity Ratio--0.7580.365+108%0.157+382%0.221+243%0.762-1%
Dividend Per Share----0%-0%0.004-100%0.002-100%
Eps--1.0000.666+50%-0.003+100%0.107+836%0.053+1782%
Free Cash Flow Per Share---0.001-0.005+420%0.005-119%0.003-125%0.000-98%
Free Cash Flow To Equity Per Share--0.003-0.003+194%0.004-22%-0.001+126%-0.002+170%
Gross Profit Margin--1.0001.588-37%1.235-19%1.223-18%1.277-22%
Intrinsic Value_10Y_max--0.276--------
Intrinsic Value_10Y_min--0.004--------
Intrinsic Value_1Y_max--0.021--------
Intrinsic Value_1Y_min--0.000--------
Intrinsic Value_3Y_max--0.067--------
Intrinsic Value_3Y_min--0.000--------
Intrinsic Value_5Y_max--0.120--------
Intrinsic Value_5Y_min--0.001--------
Market Cap23799269.120-27%30289978.88021347223.211+42%26453343.326+15%25145255.541+20%23356606.627+30%
Net Profit Margin--275.965561.264-51%194.417+42%130.230+112%63.266+336%
Operating Margin--275.96583.974+229%-0.291+100%13.650+1922%5.903+4575%
Operating Ratio--1.3414.582-71%2.190-39%3.896-66%3.124-57%
Pb Ratio2.277-27%2.8981.720+68%1.589+82%1.284+126%1.083+168%
Pe Ratio0.014-27%0.018-3.992+22912%-5.704+32693%-4.069+23350%-3.858+22145%
Price Per Share0.055-27%0.0700.049+42%0.061+15%0.058+21%0.054+30%
Price To Free Cash Flow Ratio-15.824+21%-20.140-7.968-60%-0.672-97%-2.506-88%2.246-997%
Price To Total Gains Ratio-5.330+21%-6.784-14.361+112%-14.850+119%-1125312.072+16587955%-649245.198+9570325%
Quick Ratio--1.8823.125-40%5.404-65%7.194-74%7.140-74%
Return On Assets--23.27316.024+45%11.298+106%4.951+370%2.415+864%
Return On Equity--40.29023.047+75%13.052+209%6.441+526%3.151+1179%
Total Gains Per Share---0.010-0.004-61%-0.002-81%0.002-520%0.002-727%
Usd Book Value--7058235.6009068378.600-22%11203902.300-37%14578802.941-52%15816876.617-55%
Usd Book Value Change Per Share---0.007-0.003-61%-0.001-81%-0.001-83%0.000-96%
Usd Book Value Per Share--0.0160.021-22%0.026-37%0.034-52%0.036-55%
Usd Dividend Per Share----0%-0%0.003-100%0.001-100%
Usd Eps--0.6750.450+50%-0.002+100%0.072+836%0.036+1782%
Usd Free Cash Flow---253912.800-1321337.000+420%1353554.438-119%993792.876-126%-8982.321-96%
Usd Free Cash Flow Per Share---0.001-0.003+420%0.003-119%0.002-125%0.000-98%
Usd Free Cash Flow To Equity Per Share--0.002-0.002+194%0.003-22%-0.001+126%-0.002+170%
Usd Market Cap16071646.437-27%20454822.73814415779.834+42%17863942.748+15%16980591.067+20%15772716.455+30%
Usd Price Per Share0.037-27%0.0470.033+42%0.041+15%0.039+21%0.036+30%
Usd Profit--292211533.247194726540.282+50%145815978.511+100%62405632.810+368%30664630.724+853%
Usd Revenue--1058870.400434780.650+144%561005.475+89%6904498.224-85%3682159.827-71%
Usd Total Gains Per Share---0.007-0.003-61%-0.001-81%0.002-520%0.001-727%
 EOD+4 -4MRQTTM+18 -16YOY+14 -205Y+15 -2110Y+16 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-150.014
Price to Book Ratio (EOD)Between0-12.277
Net Profit Margin (MRQ)Greater than0275.965
Operating Margin (MRQ)Greater than0275.965
Quick Ratio (MRQ)Greater than11.882
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.438
Debt to Equity Ratio (MRQ)Less than10.758
Return on Equity (MRQ)Greater than0.1540.290
Return on Assets (MRQ)Greater than0.0523.273
Total8/10 (80.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5016.679
Ma 20Greater thanMa 500.063
Ma 50Greater thanMa 1000.067
Ma 100Greater thanMa 2000.062
OpenGreater thanClose0.054
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Axiom Properties Ltd

Axiom Properties Limited, together with its subsidiaries, engages in property investment and development activities in Australia. It is also involved in the technology-related investment activities. The company was incorporated in 1983 and is based in Adelaide, Australia.

Fundamental data was last updated by Penke on 2024-09-10 15:22:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is very efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is inefficient 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Axiom Properties Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • A Net Profit Margin of 27,596.5% means that $275.97 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Axiom Properties Ltd:

  • The MRQ is 27,596.5%. The company is making a huge profit. +2
  • The TTM is 56,126.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27,596.5%TTM56,126.4%-28,529.9%
TTM56,126.4%YOY19,441.7%+36,684.7%
TTM56,126.4%5Y13,023.0%+43,103.4%
5Y13,023.0%10Y6,326.6%+6,696.3%
4.3.1.2. Return on Assets

Shows how efficient Axiom Properties Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • 2,327.3% Return on Assets means that Axiom Properties Ltd generated $23.27 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Axiom Properties Ltd:

  • The MRQ is 2,327.3%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 1,602.4%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ2,327.3%TTM1,602.4%+724.9%
TTM1,602.4%YOY1,129.8%+472.6%
TTM1,602.4%5Y495.1%+1,107.3%
5Y495.1%10Y241.5%+253.6%
4.3.1.3. Return on Equity

Shows how efficient Axiom Properties Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • 4,029.0% Return on Equity means Axiom Properties Ltd generated $40.29 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Axiom Properties Ltd:

  • The MRQ is 4,029.0%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 2,304.7%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ4,029.0%TTM2,304.7%+1,724.2%
TTM2,304.7%YOY1,305.2%+999.6%
TTM2,304.7%5Y644.1%+1,660.6%
5Y644.1%10Y315.1%+329.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Axiom Properties Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Axiom Properties Ltd is operating .

  • Measures how much profit Axiom Properties 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 Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • An Operating Margin of 27,596.5% means the company generated $275.97  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Axiom Properties Ltd:

  • The MRQ is 27,596.5%. The company is operating very efficient. +2
  • The TTM is 8,397.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ27,596.5%TTM8,397.4%+19,199.1%
TTM8,397.4%YOY-29.1%+8,426.5%
TTM8,397.4%5Y1,365.0%+7,032.4%
5Y1,365.0%10Y590.3%+774.7%
4.3.2.2. Operating Ratio

Measures how efficient Axiom Properties Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • An Operation Ratio of 1.34 means that the operating costs are $1.34 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Axiom Properties Ltd:

  • The MRQ is 1.341. The company is inefficient in keeping operating costs low. -1
  • The TTM is 4.582. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.341TTM4.582-3.241
TTM4.582YOY2.190+2.392
TTM4.5825Y3.896+0.686
5Y3.89610Y3.124+0.772
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Axiom Properties Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Axiom Properties Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • A Current Ratio of 0.00 means the company has $0.00 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Axiom Properties Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.235-2.235
TTM2.235YOY5.440-3.206
TTM2.2355Y7.223-4.989
5Y7.22310Y6.796+0.427
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • A Quick Ratio of 1.88 means the company can pay off $1.88 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Axiom Properties Ltd:

  • The MRQ is 1.882. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.125. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.882TTM3.125-1.243
TTM3.125YOY5.404-2.279
TTM3.1255Y7.194-4.069
5Y7.19410Y7.140+0.054
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Axiom Properties Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Axiom Properties Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Axiom Properties Ltd to Real Estate - Diversified industry mean.
  • A Debt to Asset Ratio of 0.44 means that Axiom Properties Ltd assets are financed with 43.8% credit (debt) and the remaining percentage (100% - 43.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Axiom Properties Ltd:

  • The MRQ is 0.438. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.242. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.438TTM0.242+0.196
TTM0.242YOY0.135+0.107
TTM0.2425Y0.167+0.075
5Y0.16710Y0.314-0.147
4.5.4.2. Debt to Equity Ratio

Measures if Axiom Properties Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • A Debt to Equity ratio of 75.8% means that company has $0.76 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Axiom Properties Ltd:

  • The MRQ is 0.758. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.365. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.758TTM0.365+0.393
TTM0.365YOY0.157+0.207
TTM0.3655Y0.221+0.144
5Y0.22110Y0.762-0.541
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Axiom Properties Ltd generates.

  • Above 15 is considered overpriced but always compare Axiom Properties Ltd to the Real Estate - Diversified industry mean.
  • A PE ratio of 0.02 means the investor is paying $0.02 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Axiom Properties Ltd:

  • The EOD is 0.014. Based on the earnings, the company is cheap. +2
  • The MRQ is 0.018. Based on the earnings, the company is cheap. +2
  • The TTM is -3.992. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD0.014MRQ0.018-0.004
MRQ0.018TTM-3.992+4.010
TTM-3.992YOY-5.704+1.712
TTM-3.9925Y-4.069+0.077
5Y-4.06910Y-3.858-0.211
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Axiom Properties Ltd:

  • The EOD is -15.824. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -20.140. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -7.968. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-15.824MRQ-20.140+4.316
MRQ-20.140TTM-7.968-12.172
TTM-7.968YOY-0.672-7.295
TTM-7.9685Y-2.506-5.462
5Y-2.50610Y2.246-4.751
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Real Estate - Diversified industry mean).
  • A PB ratio of 2.90 means the investor is paying $2.90 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Axiom Properties Ltd:

  • The EOD is 2.277. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.898. Based on the equity, the company is underpriced. +1
  • The TTM is 1.720. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.277MRQ2.898-0.621
MRQ2.898TTM1.720+1.178
TTM1.720YOY1.589+0.131
TTM1.7205Y1.284+0.437
5Y1.28410Y1.083+0.200
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-06-30
Other Current Liabilities  1,84301,843-7491,09401,094-6,626-5,532
Net Debt  -11,111204-10,9079,571-1,336108-1,2286,7315,503
EBITDA  -2104-206-1,110-1,3160-1,316429,545428,229



5.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. All numbers in thousands.

Summary
Total Assets18,593
Total Liabilities8,141
Total Stockholder Equity10,740
 As reported
Total Liabilities 8,141
Total Stockholder Equity+ 10,740
Total Assets = 18,593

Assets

Total Assets18,593
Total Current Assets0
Long-term Assets1,570
Total Current Assets
Cash And Cash Equivalents 967
Short-term Investments 2,574
Net Receivables 4,297
Other Current Assets -7,838
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Property Plant Equipment 1,097
Long-term Assets Other 473
Long-term Assets  (as reported)1,570
Long-term Assets  (calculated)1,570
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities5,532
Long-term Liabilities1,671
Total Stockholder Equity10,740
Total Current Liabilities
Short-term Debt 5,532
Other Current Liabilities -5,532
Total Current Liabilities  (as reported)5,532
Total Current Liabilities  (calculated)0
+/- 5,532
Long-term Liabilities
Long-term Liabilities  (as reported)1,671
Long-term Liabilities  (calculated)0
+/- 1,671
Total Stockholder Equity
Common Stock30,641
Retained Earnings -19,901
Total Stockholder Equity (as reported)10,740
Total Stockholder Equity (calculated)10,740
+/-0
Other
Cash and Short Term Investments 3,541
Common Stock Shares Outstanding 432,714
Liabilities and Stockholders Equity 18,593
Net Debt 5,503
Short Long Term Debt Total 6,470



5.3. Balance Sheets Structured

All numbers in thousands.

 Trend2024-06-302023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-31
> Total Assets 
0
0
67,527
0
0
0
0
0
0
0
50,495
0
0
40,744
40,744
37,777
37,777
32,813
32,813
31,648
31,648
27,586
27,586
14,770
14,770
12,817
12,817
12,081
12,081
12,629
12,629
12,243
12,243
11,558
11,558
11,104
11,104
16,594
16,594
32,170
32,170
39,380
39,380
69,668
69,668
76,475
76,475
90,123
90,123
110,743
110,743
109,907
109,907
120,712
120,712
53,967
53,967
55,051
55,051
65,243
65,243
42,443
42,443
14,627
14,627
16,596
16,596
29,547
29,547
53,117
53,117
60,007
60,007
60,118
60,118
65,196
65,196
68,385
68,385
72,943
72,943
74,346
74,346
72,489
72,489
28,297
28,297
26,583
26,583
25,352
25,352
27,668
27,668
27,297
27,297
32,417
32,417
41,715
41,715
28,215
28,215
24,027
24,027
20,673
20,673
17,770
17,770
17,434
17,434
18,593
18,59317,43417,43417,77017,77020,67320,67324,02724,02728,21528,21541,71541,71532,41732,41727,29727,29727,66827,66825,35225,35226,58326,58328,29728,29772,48972,48974,34674,34672,94372,94368,38568,38565,19665,19660,11860,11860,00760,00753,11753,11729,54729,54716,59616,59614,62714,62742,44342,44365,24365,24355,05155,05153,96753,967120,712120,712109,907109,907110,743110,74390,12390,12376,47576,47569,66869,66839,38039,38032,17032,17016,59416,59411,10411,10411,55811,55812,24312,24312,62912,62912,08112,08112,81712,81714,77014,77027,58627,58631,64831,64832,81332,81337,77737,77740,74440,7440050,495000000067,52700
   > Total Current Assets 
0
0
38,173
0
0
0
0
0
0
0
26,303
0
0
0
23,264
0
0
0
21,087
0
0
0
16,346
0
0
0
2,267
0
0
0
2,174
0
0
0
1,014
0
0
0
2,254
0
0
0
9,470
0
0
0
5,495
0
0
0
11,614
0
0
0
8,306
0
0
0
39,914
0
0
0
33,324
4,966
4,966
4,739
4,739
3,117
3,117
10,554
10,554
7,182
7,182
6,089
6,089
3,984
3,984
3,311
3,311
2,756
2,756
24,669
24,669
63,765
63,765
12,291
12,291
11,191
11,191
9,413
9,720
9,478
9,478
9,269
9,269
28,534
28,534
27,492
27,492
24,385
24,385
22,235
22,235
15,187
15,187
12,333
12,333
6,607
6,607
0
06,6076,60712,33312,33315,18715,18722,23522,23524,38524,38527,49227,49228,53428,5349,2699,2699,4789,4789,7209,41311,19111,19112,29112,29163,76563,76524,66924,6692,7562,7563,3113,3113,9843,9846,0896,0897,1827,18210,55410,5543,1173,1174,7394,7394,9664,96633,32400039,9140008,30600011,6140005,4950009,4700002,2540001,0140002,1740002,26700016,34600021,08700023,26400026,303000000038,17300
       Cash And Cash Equivalents 
0
0
317
0
0
0
0
0
0
0
371
0
0
325
325
198
198
295
295
245
245
1,323
1,323
171
171
487
487
36
36
41
41
834
834
358
358
328
328
2,004
2,004
15,339
15,339
4,767
4,767
3,476
3,476
3,159
3,159
12,140
12,140
9,527
9,527
2,445
2,445
7,013
7,013
5,872
5,872
3,406
3,406
1,586
1,586
2,050
2,050
4,669
4,669
3,851
3,851
2,695
2,695
9,890
9,890
6,934
6,934
5,830
5,830
3,579
3,579
3,078
3,078
2,559
2,559
1,983
1,983
11,651
11,651
1,472
1,472
10,764
10,764
9,207
9,207
3,407
3,407
3,646
3,646
19,877
19,877
9,127
9,127
12,732
12,732
5,828
5,828
1,699
1,699
11,111
11,111
1,882
1,882
967
9671,8821,88211,11111,1111,6991,6995,8285,82812,73212,7329,1279,12719,87719,8773,6463,6463,4073,4079,2079,20710,76410,7641,4721,47211,65111,6511,9831,9832,5592,5593,0783,0783,5793,5795,8305,8306,9346,9349,8909,8902,6952,6953,8513,8514,6694,6692,0502,0501,5861,5863,4063,4065,8725,8727,0137,0132,4452,4459,5279,52712,14012,1403,1593,1593,4763,4764,7674,76715,33915,3392,0042,004328328358358834834414136364874871711711,3231,32324524529529519819832532500371000000031700
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
152
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
59
59
4,494
4,494
4,566
4,566
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,565
10,565
0
0
0
0
5,538
5,538
3,572
3,572
0
0
3,038
3,038
0
0
2,371
2,371
0
0
374
374
84
2,637
2,574
2,5742,63784374374002,3712,371003,0383,038003,5723,5725,5385,538000010,56510,56500000000000000000000000000000000000000004,5664,5664,4944,494595900000000000000000000000000001520000000000
       Net Receivables 
0
0
27,931
0
0
0
0
0
0
0
404
0
0
0
611
0
0
0
150
0
0
0
303
0
0
0
233
0
0
0
598
0
0
0
222
0
0
0
250
0
0
0
209
0
0
0
2,336
0
0
0
2,087
0
0
0
1,293
0
0
0
925
0
0
0
574
167
167
745
844
409
409
555
613
152
152
134
211
327
327
52
127
123
123
113
146
213
213
21
223
355
355
47
480
456
456
28
88
6,542
4,025
13,882
1,392
11,516
966
13,190
778
13,341
13,341
0
848
867
2,144
4,297
4,2972,144867848013,34113,34177813,19096611,5161,39213,8824,0256,54288284564564804735535522321213213146113123123127523273272111341521526135554094098447451671675740009250001,2930002,0870002,336000209000250000222000598000233000303000150000611000404000000027,93100
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
6,018
0
0
0
9,835
0
0
0
8,405
0
0
0
7,137
0
0
0
0
0
0
0
1,535
0
0
0
434
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,583
0
0
0
30,700
130
130
143
44
13
13
109
51
96
96
125
48
78
78
181
106
74
74
22,573
22,540
51,901
51,901
233
31
72
72
159
33
77
-3,863
2,023
1,963
1,304
-23,902
1,445
13,882
137
-13,698
846
13,190
147
-15,040
848
-13,869
2,690
-6,663
-7,838
-7,838-6,6632,690-13,869848-15,04014713,190846-13,69813713,8821,445-23,9021,3041,9632,023-3,863773315972723123351,90151,90122,54022,573747410618178784812596965110913134414313013030,70000035,583000000000000000000000004340001,53500000007,1370008,4050009,8350006,0180000000000
   > Long-term Assets 
0
0
29,354
0
0
0
0
0
0
0
24,192
0
0
0
17,480
0
0
0
11,726
0
0
0
11,240
0
0
0
10,550
0
0
0
10,455
0
0
0
10,544
0
0
0
14,340
0
0
0
29,910
0
0
0
70,980
0
0
0
99,129
0
0
0
112,406
0
0
0
15,137
0
0
0
9,119
100
100
11,857
11,857
26,430
26,430
42,563
42,563
52,825
52,825
54,029
54,029
61,212
61,212
65,074
65,074
70,187
70,187
49,677
49,677
8,724
8,724
16,006
16,006
15,392
15,392
15,939
15,632
18,190
18,190
18,028
18,028
3,883
3,883
14,223
14,223
3,830
3,830
1,792
1,792
5,486
5,486
5,437
5,437
10,827
10,827
1,570
1,57010,82710,8275,4375,4375,4865,4861,7921,7923,8303,83014,22314,2233,8833,88318,02818,02818,19018,19015,63215,93915,39215,39216,00616,0068,7248,72449,67749,67770,18770,18765,07465,07461,21261,21254,02954,02952,82552,82542,56342,56326,43026,43011,85711,8571001009,11900015,137000112,40600099,12900070,98000029,91000014,34000010,54400010,45500010,55000011,24000011,72600017,48000024,192000000029,35400
       Property Plant Equipment 
0
0
5,665
0
0
0
0
0
0
0
3,014
0
0
117
118
142
142
163
163
154
154
130
130
172
172
97
97
75
75
66
66
0
0
86
86
72
72
62
62
51
51
46
46
54
0
59
46,455
314
314
0
18,618
234
234
206
45,353
169
169
222
15,137
184
184
141
9,119
100
100
62
11,857
55
55
47
42,563
41
41
31
31
26
26
18
7,218
6
6
7
7
5
5
3
3
2
2
0
0
939
939
823
823
722
722
607
607
505
505
391
391
280
280
174
174
650
650
1,097
1,0976506501741742802803913915055056076077227228238239399390022335577667,2181826263131414142,56347555511,857621001009,11914118418415,13722216916945,35320623423418,618031431446,455590544646515162627272868600666675759797172172130130154154163163142142118117003,01400000005,66500
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
981
981
1,173
1,173
1,411
1,411
8,374
8,374
7,761
7,761
7,860
7,860
5,990
5,990
0
1,134
0
0
0
1,401
0
0
0
616
0
0
0
2,492
0
0
0
0002,4920006160001,4010001,13405,9905,9907,8607,8607,7617,7618,3748,3741,4111,4111,1731,1739819810000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
198
198
198
198
198
198
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
682
682
0
068268200000000000000000000000000000000000000000000000000000000001981981981981981980000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
27,188
27,188
26,843
26,843
19,968
19,968
19,235
19,235
18,207
18,207
11,352
11,352
10,443
10,443
10,480
10,480
10,379
10,379
0
0
0
0
0
0
3,830
3,830
4,091
4,091
3,823
3,823
35,281
35,281
47,548
47,548
67,815
67,815
85,853
85,853
92,091
92,091
112,200
112,200
46,385
46,385
50,498
50,498
62,273
62,273
39,678
39,678
9,561
9,561
11,795
11,839
26,375
26,375
42,516
42,567
52,784
52,784
53,967
54,015
61,041
61,041
64,665
64,771
69,200
69,200
48,497
71,037
7,308
7,308
7,629
7,407
7,629
7,629
8,079
7,539
11,261
11,261
16,071
16,071
1,530
1,530
12,215
12,215
1,986
1,986
785
785
1,221
1,221
2,771
1,235
0
17,434
18,593
18,59317,43401,2352,7711,2211,2217857851,9861,98612,21512,2151,5301,53016,07116,07111,26111,2617,5398,0797,6297,6297,4077,6297,3087,30871,03748,49769,20069,20064,77164,66561,04161,04154,01553,96752,78452,78442,56742,51626,37526,37511,83911,7959,5619,56139,67839,67862,27362,27350,49850,49846,38546,385112,200112,20092,09192,09185,85385,85367,81567,81547,54847,54835,28135,2813,8233,8234,0914,0913,8303,83000000010,37910,37910,48010,48010,44310,44311,35211,35218,20718,20719,23519,23519,96819,96826,84326,84327,18827,1880000000000000
> Total Liabilities 
0
0
33,628
0
0
0
0
0
0
0
28,141
0
0
21,939
21,938
21,003
21,003
23,022
23,022
24,011
24,011
23,590
23,590
12,462
12,462
10,477
10,477
10,971
10,971
12,147
12,147
10,039
10,039
9,867
9,867
9,882
9,882
9,947
9,947
9,628
9,628
13,714
13,714
44,086
44,086
46,645
46,645
52,427
52,427
87,537
87,537
91,820
91,820
100,014
100,014
32,770
32,770
35,157
35,157
47,469
47,469
29,265
29,265
991
991
1,047
1,047
14,184
14,184
24,904
34,565
38,543
38,543
39,680
39,680
45,172
45,172
46,924
46,924
46,969
46,969
47,073
47,073
35,572
35,572
967
967
735
735
444
444
1,763
1,763
2,022
2,022
1,581
1,581
10,770
10,770
8,548
8,548
4,888
4,888
3,197
3,197
2,064
2,064
2,517
2,517
8,141
8,1412,5172,5172,0642,0643,1973,1974,8884,8888,5488,54810,77010,7701,5811,5812,0222,0221,7631,76344444473573596796735,57235,57247,07347,07346,96946,96946,92446,92445,17245,17239,68039,68038,54338,54334,56524,90414,18414,1841,0471,04799199129,26529,26547,46947,46935,15735,15732,77032,770100,014100,01491,82091,82087,53787,53752,42752,42746,64546,64544,08644,08613,71413,7149,6289,6289,9479,9479,8829,8829,8679,86710,03910,03912,14712,14710,97110,97110,47710,47712,46212,46223,59023,59024,01124,01123,02223,02221,00321,00321,93821,9390028,141000000033,62800
   > Total Current Liabilities 
0
0
18,820
0
0
0
0
0
0
0
25,947
0
0
0
4,073
0
0
0
4,474
0
0
0
12,865
0
0
0
1,554
0
0
0
1,255
0
0
0
300
0
0
0
392
0
0
0
3,308
0
0
0
36,937
0
0
0
10,399
0
0
0
58,582
0
0
0
33,836
0
0
0
29,234
964
964
1,047
1,047
14,184
14,184
24,904
24,904
8,088
8,088
1,929
1,929
3,353
3,353
1,029
1,029
1,214
1,214
12,937
12,937
35,572
35,572
967
967
735
735
444
444
1,002
1,002
1,363
1,363
1,028
1,028
10,329
10,329
8,223
8,223
4,686
4,686
3,096
3,096
2,064
2,064
1,971
1,971
5,532
5,5321,9711,9712,0642,0643,0963,0964,6864,6868,2238,22310,32910,3291,0281,0281,3631,3631,0021,00244444473573596796735,57235,57212,93712,9371,2141,2141,0291,0293,3533,3531,9291,9298,0888,08824,90424,90414,18414,1841,0471,04796496429,23400033,83600058,58200010,39900036,9370003,3080003920003000001,2550001,55400012,8650004,4740004,07300025,947000000018,82000
       Short-term Debt 
0
0
9,619
0
0
0
0
0
0
0
20,620
0
0
0
1,081
0
0
0
1,189
0
0
0
10,366
0
0
0
94
0
0
0
115
0
0
0
9
0
0
0
11
0
0
0
11
0
0
0
35,127
0
0
0
7,566
0
0
0
57,981
0
0
0
27
0
0
0
167
0
0
29
29
10,242
10,242
19,155
19,155
6,746
6,746
191
191
1,477
1,477
7
7
1
1
11,570
11,570
0
0
0
10,565
0
0
0
0
0
199
0
201
0
216
0
220
0
234
240
240
0
220
0
204
0
108
5,532
5,53210802040220024024023402200216020101990000010,56500011,57011,57011771,4771,4771911916,7466,74619,15519,15510,24210,2422929001670002700057,9810007,56600035,127000110001100090001150009400010,3660001,1890001,08100020,62000000009,61900
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,589
36,589
36,637
36,637
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000036,63736,63736,58936,5890000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
4,230
0
0
0
0
0
0
0
4,631
0
0
0
2,380
3,175
3,175
0
3,207
0
0
1,935
1,935
0
0
563
563
0
0
1,048
1,048
0
0
221
221
0
0
59
58
68
68
158
158
2,907
2,907
1,318
1,318
433
433
876
876
2,735
2,735
158
158
587
587
1,655
1,655
1,052
1,052
312
312
847
847
312
312
3,706
3,706
2,510
2,510
569
569
350
350
1,202
1,202
185
185
652
652
385
385
981
981
158
158
490
490
216
216
576
576
676
676
478
478
5,671
5,671
7,604
7,604
243
243
2,427
2,427
221
221
877
877
0
08778772212212,4272,4272432437,6047,6045,6715,6714784786766765765762162164904901581589819813853856526521851851,2021,2023503505695692,5102,5103,7063,7063123128478473123121,0521,0521,6551,6555875871581582,7352,7358768764334331,3181,3182,9072,9071581586868585900221221001,0481,04800563563001,9351,935003,20703,1753,1752,3800004,63100000004,23000
       Other Current Liabilities 
0
0
1,080
0
0
0
0
0
0
0
328
0
0
0
1,693
0
0
0
1,267
0
0
0
10,930
0
0
0
897
0
0
0
92
0
0
0
70
0
0
0
323
0
0
0
3,139
0
0
0
492
0
0
0
1,957
0
0
0
4
0
0
0
31,687
0
0
0
28,592
117
117
706
706
236
236
3,239
3,239
773
773
1,388
959
674
674
837
427
561
561
982
633
34,591
34,591
809
809
245
245
228
228
426
426
687
-2
550
550
4,658
4,438
619
619
4,443
4,443
669
669
1,843
1,843
1,094
1,094
-5,532
-5,5321,0941,0941,8431,8436696694,4434,4436196194,4384,658550550-268742642622822824524580980934,59134,5916339825615614278376746749591,3887737733,2393,23923623670670611711728,59200031,68700040001,9570004920003,139000323000700009200089700010,9300001,2670001,69300032800000001,08000
   > Long-term Liabilities 
0
0
14,807
0
0
0
0
0
0
0
2,194
0
0
0
17,865
0
0
0
18,548
0
0
0
10,725
0
0
0
8,923
0
0
0
10,892
0
0
0
9,567
0
0
0
9,555
0
0
0
10,406
0
0
0
9,708
0
0
0
77,138
0
0
0
41,432
0
0
0
1,321
0
0
0
31
27
27
0
0
0
0
0
9,661
30,455
30,455
37,751
37,751
41,819
41,819
45,895
45,895
45,755
45,755
34,136
34,136
0
0
0
0
0
0
0
870
761
761
659
659
553
553
441
441
325
325
202
202
101
101
0
1,860
546
546
1,671
1,6715465461,8600101101202202325325441441553553659659761761870000000034,13634,13645,75545,75545,89545,89541,81941,81937,75137,75130,45530,4559,661000002727310001,32100041,43200077,1380009,70800010,4060009,5550009,56700010,8920008,92300010,72500018,54800017,8650002,194000000014,80700
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
761
0
657
0
553
0
441
0
325
0
202
0
101
0
0
0
0
0
0000010102020325044105530657076100000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
4,170
1,295
1,461
1,461
3,718
3,718
4,261
4,261
1,372
1,372
2,319
2,319
897
897
1,529
1,529
92
92
453
453
70
70
306
306
322
322
0
0
4,002
4,002
1,174
1,174
1,168
1,168
1,518
1,518
16,828
16,828
12,820
12,820
2,262
2,262
692
692
32,154
32,154
46,184
46,184
28,755
28,755
109
109
706
706
209
209
12,900
12,900
10,335
10,335
10,852
10,852
10,039
10,039
10,323
10,323
9,757
9,757
10,128
10,128
34,591
34,591
809
809
0
0
0
0
0
0
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000002200000080980934,59134,59110,12810,1289,7579,75710,32310,32310,03910,03910,85210,85210,33510,33512,90012,90020920970670610910928,75528,75546,18446,18432,15432,1546926922,2622,26212,82012,82016,82816,8281,5181,5181,1681,1681,1741,1744,0024,00200322322306306707045345392921,5291,5298978972,3192,3191,3721,3724,2614,2613,7183,7181,4611,4611,2954,1700000000000000
> Total Stockholder Equity
0
0
33,900
0
0
0
0
0
0
0
22,354
0
0
18,805
18,806
16,774
16,774
9,791
9,791
7,637
7,637
3,996
3,996
2,308
2,308
2,340
2,340
1,110
1,110
482
482
2,204
2,204
1,691
1,691
1,222
1,222
6,647
6,647
22,542
22,542
25,666
25,666
25,582
25,582
29,830
29,830
37,696
37,696
23,206
23,206
18,087
18,087
20,698
20,698
21,197
21,197
19,894
19,894
17,769
17,769
13,173
13,173
13,631
13,631
15,549
15,549
15,363
15,363
18,552
18,552
21,464
21,464
20,438
20,438
20,024
20,024
21,461
21,461
25,974
25,974
27,273
27,273
36,917
36,917
27,330
27,330
25,848
25,848
24,908
24,908
25,905
25,905
25,275
25,275
30,836
30,836
30,945
30,945
19,667
19,667
19,139
19,139
17,476
17,476
15,706
15,706
14,985
14,985
10,740
10,74014,98514,98515,70615,70617,47617,47619,13919,13919,66719,66730,94530,94530,83630,83625,27525,27525,90525,90524,90824,90825,84825,84827,33027,33036,91736,91727,27327,27325,97425,97421,46121,46120,02420,02420,43820,43821,46421,46418,55218,55215,36315,36315,54915,54913,63113,63113,17313,17317,76917,76919,89419,89421,19721,19720,69820,69818,08718,08723,20623,20637,69637,69629,83029,83025,58225,58225,66625,66622,54222,5426,6476,6471,2221,2221,6911,6912,2042,2044824821,1101,1102,3402,3402,3082,3083,9963,9967,6377,6379,7919,79116,77416,77418,80618,8050022,354000000033,90000
   Common Stock
0
0
19,694
0
0
0
0
0
0
0
37,519
0
0
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,519
37,614
37,614
37,650
37,650
37,650
37,650
39,427
39,427
55,148
55,148
55,430
55,430
55,430
55,430
55,430
55,430
64,776
64,776
62,926
62,926
62,926
62,926
62,926
62,926
62,926
62,926
63,319
63,319
63,319
63,319
63,267
63,267
63,419
63,419
63,499
63,499
63,559
63,559
63,559
63,656
62,265
62,265
61,833
61,833
61,915
61,915
61,915
61,915
62,298
62,298
62,298
62,298
62,660
62,660
54,118
54,118
54,485
54,485
54,440
54,440
54,440
54,440
54,440
54,440
54,440
54,440
47,949
47,949
30,641
30,641
30,641
30,641
30,641
30,641
30,641
30,641
30,641
30,641
30,641
30,64130,64130,64130,64130,64130,64130,64130,64130,64130,64130,64147,94947,94954,44054,44054,44054,44054,44054,44054,44054,44054,48554,48554,11854,11862,66062,66062,29862,29862,29862,29861,91561,91561,91561,91561,83361,83362,26562,26563,65663,55963,55963,55963,49963,49963,41963,41963,26763,26763,31963,31963,31963,31962,92662,92662,92662,92662,92662,92662,92662,92664,77664,77655,43055,43055,43055,43055,43055,43055,14855,14839,42739,42737,65037,65037,65037,65037,61437,61437,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,51937,5190037,519000000019,69400
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
11,825
0
0
0
0
0
0
0
1,666
0
0
0
1,666
0
0
0
-124
0
0
0
-174
0
0
0
-204
0
0
0
-235
0
0
0
-232
0
0
0
-249
0
0
0
770
0
0
0
795
0
0
0
-22
0
0
0
-264
0
0
0
23
0
0
0
230
0
0
0
-352
5
5
97
-377
66
66
94
94
67
67
588
588
396
396
585
585
323
323
367
367
0
0
0
0
0
0
0
-232
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000-2320000000367367323323585585396396588588676794946666-3779755-35200023000023000-264000-22000795000770000-249000-232000-235000-204000-174000-1240001,6660001,666000000011,82500
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
12,131
0
0
0
0
0
0
0
2,776
0
0
0
1,822
0
0
0
124
0
0
0
174
0
0
0
204
0
0
0
235
0
0
0
232
0
0
0
249
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
264
0
0
0
0
0
0
0
0
59
59
-15,549
352
0
0
-18,455
377
0
0
-20,344
0
-19,957
-19,957
-20,873
0
-25,578
-25,578
0
585
-36,594
-36,594
0
367
-25,848
-25,848
0
0
0
0
-25,275
232
-30,836
-30,836
0
0
0
0
-19,139
-19,139
-17,476
-17,476
0
-15,706
0
0
0
000-15,7060-17,476-17,476-19,139-19,1390000-30,836-30,836232-25,2750000-25,848-25,8483670-36,594-36,5945850-25,578-25,5780-20,873-19,957-19,9570-20,34400377-18,45500352-15,5495959000000002640000000000000002490002320002350002040001740001240001,8220002,776000000012,13100



5.4. Balance Sheets

All numbers in thousands.