0 XP   0   0   0

Evolution Mining Ltd










Financial Health of Evolution Mining Ltd




Comparing to competitors in the Gold industry




  Industry Rankings  


Evolution Mining Ltd
Buy, Hold or Sell?

Should you buy, hold or sell Evolution Mining Ltd?

I guess you are interested in Evolution Mining 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 Evolution Mining Ltd

Let's start. I'm going to help you getting a better view of Evolution Mining 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 Evolution Mining 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 Evolution Mining Ltd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Evolution Mining Ltd. The closing price on 2022-12-08 was A$2.9 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.
Evolution Mining Ltd Daily Candlestick Chart

Summary

Financial Health

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

1.1. Profitability of Evolution Mining Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Evolution Mining Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Evolution Mining Ltd to the Gold industry mean.
  • A Net Profit Margin of 19.9% means that $0.20 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Evolution Mining Ltd:

  • The MRQ is 19.9%. The company is making a huge profit. +2
  • The TTM is 7.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ19.9%TTM7.5%+12.4%
TTM7.5%YOY13.0%-5.5%
TTM7.5%5Y13.4%-5.9%
5Y13.4%10Y5.5%+7.8%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ19.9%-2.9%+22.8%
TTM7.5%-3.6%+11.1%
YOY13.0%-4.9%+17.9%
5Y13.4%-15.7%+29.1%
10Y5.5%-21.7%+27.2%
1.1.2. Return on Assets

Shows how efficient Evolution Mining Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Evolution Mining Ltd to the Gold industry mean.
  • 3.5% Return on Assets means that Evolution Mining Ltd generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Evolution Mining Ltd:

  • The MRQ is 3.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.5%TTM2.1%+1.4%
TTM2.1%YOY3.1%-1.0%
TTM2.1%5Y2.3%-0.2%
5Y2.3%10Y1.0%+1.4%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%-2.9%+6.4%
TTM2.1%-2.8%+4.9%
YOY3.1%-3.0%+6.1%
5Y2.3%-4.2%+6.5%
10Y1.0%-4.6%+5.6%
1.1.3. Return on Equity

Shows how efficient Evolution Mining Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Evolution Mining Ltd to the Gold industry mean.
  • 7.1% Return on Equity means Evolution Mining Ltd generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Evolution Mining Ltd:

  • The MRQ is 7.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ7.1%TTM4.0%+3.2%
TTM4.0%YOY4.8%-0.8%
TTM4.0%5Y3.4%+0.6%
5Y3.4%10Y1.4%+2.0%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%-2.9%+10.0%
TTM4.0%-3.0%+7.0%
YOY4.8%-3.4%+8.2%
5Y3.4%-4.7%+8.1%
10Y1.4%-5.4%+6.8%

1.2. Operating Efficiency of Evolution Mining Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Evolution Mining Ltd is operating .

  • Measures how much profit Evolution Mining 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 Evolution Mining Ltd to the Gold industry mean.
  • An Operating Margin of 10.5% means the company generated $0.10  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Evolution Mining Ltd:

  • The MRQ is 10.5%. The company is operating less efficient.
  • The TTM is 5.1%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ10.5%TTM5.1%+5.4%
TTM5.1%YOY12.4%-7.3%
TTM5.1%5Y17.0%-11.9%
5Y17.0%10Y8.5%+8.5%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%2.3%+8.2%
TTM5.1%-1.6%+6.7%
YOY12.4%-0.7%+13.1%
5Y17.0%-13.7%+30.7%
10Y8.5%-23.7%+32.2%
1.2.2. Operating Ratio

Measures how efficient Evolution Mining Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gold industry mean).
  • An Operation Ratio of 0.76 means that the operating costs are $0.76 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Evolution Mining Ltd:

  • The MRQ is 0.760. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.381. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.760TTM0.381+0.379
TTM0.381YOY0.474-0.093
TTM0.3815Y0.612-0.231
5Y0.61210Y0.696-0.085
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7601.392-0.632
TTM0.3811.188-0.807
YOY0.4741.046-0.572
5Y0.6121.259-0.647
10Y0.6961.201-0.505

1.3. Liquidity of Evolution Mining Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Evolution Mining Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gold industry mean).
  • A Current Ratio of 1.17 means the company has $1.17 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Evolution Mining Ltd:

  • The MRQ is 1.172. The company is just able to pay all its short-term debts.
  • The TTM is 2.301. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.172TTM2.301-1.129
TTM2.301YOY1.723+0.578
TTM2.3015Y2.058+0.243
5Y2.05810Y1.342+0.716
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1723.058-1.886
TTM2.3013.930-1.629
YOY1.7234.087-2.364
5Y2.0584.723-2.665
10Y1.3424.515-3.173
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Evolution Mining Ltd to the Gold industry mean.
  • A Quick Ratio of 0.83 means the company can pay off $0.83 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Evolution Mining Ltd:

  • The MRQ is 0.827. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.113. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.827TTM1.113-0.286
TTM1.113YOY0.728+0.385
TTM1.1135Y0.812+0.301
5Y0.81210Y0.572+0.240
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8270.406+0.421
TTM1.1130.615+0.498
YOY0.7280.642+0.086
5Y0.8120.765+0.047
10Y0.5720.706-0.134

1.4. Solvency of Evolution Mining Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Evolution Mining Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Evolution Mining Ltd to Gold industry mean.
  • A Debt to Asset Ratio of 0.51 means that Evolution Mining Ltd assets are financed with 50.9% credit (debt) and the remaining percentage (100% - 50.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Evolution Mining Ltd:

  • The MRQ is 0.509. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.444. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.509TTM0.444+0.065
TTM0.444YOY0.341+0.103
TTM0.4445Y0.293+0.151
5Y0.29310Y0.284+0.009
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5090.174+0.335
TTM0.4440.178+0.266
YOY0.3410.182+0.159
5Y0.2930.207+0.086
10Y0.2840.213+0.071
1.4.2. Debt to Equity Ratio

Measures if Evolution Mining Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Evolution Mining Ltd to the Gold industry mean.
  • A Debt to Equity ratio of 103.8% means that company has $1.04 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Evolution Mining Ltd:

  • The MRQ is 1.038. The company is able to pay all its debts with equity. +1
  • The TTM is 0.816. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ1.038TTM0.816+0.221
TTM0.816YOY0.519+0.298
TTM0.8165Y0.446+0.371
5Y0.44610Y0.416+0.030
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0380.187+0.851
TTM0.8160.202+0.614
YOY0.5190.192+0.327
5Y0.4460.242+0.204
10Y0.4160.243+0.173

2. Market Valuation of Evolution Mining 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 Evolution Mining Ltd generates.

  • Above 15 is considered overpriced but always compare Evolution Mining Ltd to the Gold industry mean.
  • A PE ratio of 37.56 means the investor is paying $37.56 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Evolution Mining Ltd:

  • The EOD is 45.761. Good. +1
  • The MRQ is 37.556. Good. +1
  • The TTM is 116.882. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD45.761MRQ37.556+8.205
MRQ37.556TTM116.882-79.326
TTM116.882YOY123.459-6.577
TTM116.8825Y100.730+16.152
5Y100.73010Y42.579+58.151
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD45.761-11.938+57.699
MRQ37.556-17.400+54.956
TTM116.882-21.103+137.985
YOY123.459-21.252+144.711
5Y100.730-18.799+119.529
10Y42.579-19.023+61.602
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Evolution Mining Ltd.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Evolution Mining Ltd:

  • The MRQ is 196.317. Seems overpriced? -1
  • The TTM is -254.328. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ196.317TTM-254.328+450.645
TTM-254.328YOY107.247-361.575
TTM-254.3285Y123.381-377.709
5Y123.38110Y97.099+26.282
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ196.3170.059+196.258
TTM-254.3280.015-254.343
YOY107.2470.042+107.205
5Y123.381-0.003+123.384
10Y97.099-0.013+97.112

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

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

  • At or below 1 is considered healthy (always compare to Gold industry mean).
  • A PB ratio of 1.34 means the investor is paying $1.34 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Evolution Mining Ltd:

  • The EOD is 1.635. Good. +1
  • The MRQ is 1.342. Good. +1
  • The TTM is 2.560. Good. +1
Trends
Current periodCompared to+/- 
EOD1.635MRQ1.342+0.293
MRQ1.342TTM2.560-1.218
TTM2.560YOY3.956-1.396
TTM2.5605Y2.993-0.432
5Y2.99310Y2.458+0.535
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD1.6351.239+0.396
MRQ1.3421.544-0.202
TTM2.5601.930+0.630
YOY3.9562.303+1.653
5Y2.9931.855+1.138
10Y2.4581.642+0.816
2. Total Gains per Share

2.4. Latest News of Evolution Mining Ltd

Does Evolution Mining Ltd still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Evolution Mining Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-11-10
21:40
Evolution Mining (ASX:EVN) earnings and shareholder returns have been trending downwards for the last year, but the stock jumps 21% this past weekRead

3. Holders & Insider Transactions

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

3.1. Institutions holding Evolution Mining Ltd

Institutions are holding 56.763% of the shares of Evolution Mining Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-12-31Oxbow Advisors0.01100000
Total 0.01010000000.0%

3.2. Funds holding Evolution Mining Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-03-31VanEck Vectors ETF Tr-Gold Miners ETF4.9000002-83730737--
2021-02-28VanEck Vectors ETF Tr-Junior Gold Miners ETF3.3800002-57689401--
2020-12-31Bernstein Fund, Inc.-International Strategic Equities Portfolio1.6-27290220--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.4099999-24015097--
2020-10-31Invesco Oppenheimer Gold & Special Minerals Fund, Inc.1.34000005-22968806--
2021-02-28Fidelity Select Portfolios - Gold0.74-12669142--
2020-12-31Van Eck Funds II-International Investors Gold Fund0.64999997-11120887--
2021-02-28Fidelity Series International Value Fund0.6-10283880--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.6-10246980--
2021-02-28iShares Core MSCI EAFE ETF0.43-7356028--
Total 15.65000032026737117800.0%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Evolution Mining 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--0.4460.098+355%0.010+4504%0.031+1354%0.030+1390%
Book Value Growth--0.3780.367+3%0.332+14%0.341+11%0.343+10%
Book Value Per Share--1.7731.452+22%1.228+44%1.305+36%0.994+78%
Book Value Per Share Growth--0.2510.053+377%-0.005+102%0.017+1398%0.021+1115%
Current Ratio--1.1722.301-49%1.723-32%2.058-43%1.342-13%
Debt To Asset Ratio--0.5090.444+15%0.341+49%0.293+74%0.284+79%
Debt To Equity Ratio--1.0380.816+27%0.519+100%0.446+133%0.416+150%
Dividend Per Share--0.0150.018-17%0.031-51%0.022-32%0.012+21%
Dividend Per Share Growth--0.191-0.254+233%0.004+5040%0.007+2685%0.056+245%
Eps--0.0630.040+59%0.042+49%0.043+48%0.022+188%
Eps Growth--0.1910.070+173%-0.171+190%-0.082+143%0.004+4349%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.995+0%
Net Profit Margin--0.1990.075+166%0.130+53%0.134+49%0.055+260%
Operating Margin--0.1050.051+107%0.124-15%0.170-38%0.085+23%
Operating Ratio--0.7600.381+100%0.474+60%0.612+24%0.696+9%
Pb Ratio1.635+18%1.3422.560-48%3.956-66%2.993-55%2.458-45%
Pe Ratio45.761+18%37.556116.882-68%123.459-70%100.730-63%42.579-12%
Peg Ratio--196.317-254.328+230%107.247+83%123.381+59%97.099+102%
Price Per Share2.900+18%2.3803.583-34%4.830-51%3.862-38%2.597-8%
Price To Total Gains Ratio6.291+18%5.16397.080-95%84.370-94%115.621-96%103.897-95%
Profit Growth--66.38026.890+147%3.283+1922%26.308+152%21.845+204%
Quick Ratio--0.8271.113-26%0.728+14%0.812+2%0.572+45%
Return On Assets--0.0350.021+67%0.031+12%0.023+52%0.010+269%
Return On Equity--0.0710.040+81%0.048+50%0.034+112%0.014+401%
Revenue Growth--1.0001.0000%0.665+50%0.476+110%0.413+142%
Total Gains Per Share--0.4610.116+297%0.040+1043%0.053+773%0.042+989%
Total Gains Per Share Growth--0.974-2.188+325%2.144-55%-0.322+133%-2.516+358%
Usd Book Value--2187973462.4001985662422.800+10%1681998345.900+30%1681974341.220+30%1262351539.130+73%
Usd Book Value Change Per Share--0.3000.066+355%0.007+4504%0.021+1354%0.020+1390%
Usd Book Value Per Share--1.1920.977+22%0.826+44%0.877+36%0.668+78%
Usd Dividend Per Share--0.0100.012-17%0.021-51%0.015-32%0.008+21%
Usd Eps--0.0430.027+59%0.029+49%0.029+48%0.015+188%
Usd Price Per Share1.950+18%1.6002.409-34%3.248-51%2.596-38%1.746-8%
Usd Profit--156376706.00081526146.600+92%80508637.300+94%58219316.940+169%30207649.848+418%
Usd Revenue--784222137.200347114396.800+126%394954942.375+99%315248175.695+149%233012323.503+237%
Usd Total Gains Per Share--0.3100.078+297%0.027+1043%0.035+773%0.028+989%
 EOD+2 -3MRQTTM+24 -10YOY+24 -115Y+25 -1010Y+29 -7

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1545.761
Price to Book Ratio (EOD)Between0-11.635
Net Profit Margin (MRQ)Greater than00.199
Operating Margin (MRQ)Greater than00.105
Quick Ratio (MRQ)Greater than10.827
Current Ratio (MRQ)Greater than11.172
Debt to Asset Ratio (MRQ)Less than10.509
Debt to Equity Ratio (MRQ)Less than11.038
Return on Equity (MRQ)Greater than0.150.071
Return on Assets (MRQ)Greater than0.050.035
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.850
Total0/1 (0.0%)



Latest Balance Sheet

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

Summary
Total Assets6,630,066
Total Liabilities3,376,090
Total Stockholder Equity3,253,976
 As reported
Total Liabilities 3,376,090
Total Stockholder Equity+ 3,253,976
Total Assets = 6,630,066

Assets

Total Assets6,630,066
Total Current Assets1,010,121
Long-term Assets1,010,121
Total Current Assets
Cash And Cash Equivalents 572,427
Net Receivables 140,456
Inventory 250,512
Other Current Assets 46,726
Total Current Assets  (as reported)1,010,121
Total Current Assets  (calculated)1,010,121
+/-0
Long-term Assets
Property Plant Equipment 5,157,856
Long Term Investments 60,840
Other Assets 401,249
Long-term Assets  (as reported)5,619,945
Long-term Assets  (calculated)5,619,945
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities861,888
Long-term Liabilities2,514,202
Total Stockholder Equity3,253,976
Total Current Liabilities
Short-term Debt 180,069
Short Long Term Debt 167,318
Accounts payable 245,869
Other Current Liabilities 435,950
Total Current Liabilities  (as reported)861,888
Total Current Liabilities  (calculated)1,029,206
+/- 167,318
Long-term Liabilities
Long term Debt Total 1,679,725
Other Liabilities 834,477
Long-term Liabilities  (as reported)2,514,202
Long-term Liabilities  (calculated)2,514,202
+/-0
Total Stockholder Equity
Common Stock2,644,103
Retained Earnings 478,453
Other Stockholders Equity 131,420
Total Stockholder Equity (as reported)3,253,976
Total Stockholder Equity (calculated)3,253,976
+/-0
Other
Capital Stock2,644,103
Cash And Equivalents572,427
Cash and Short Term Investments 572,427
Common Stock Shares Outstanding 1,833,008
Liabilities and Stockholders Equity 6,630,066
Net Debt 1,287,367
Net Invested Capital 5,091,922
Net Tangible Assets 3,253,976
Net Working Capital 148,233
Short Long Term Debt Total 1,859,794



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-31
> Total Assets 
1,202
0
1,960
6,490
6,490
10,397
10,397
10,545
10,545
11,388
11,388
11,834
11,834
18,310
18,310
17,895
17,895
15,112
15,112
20,380
20,380
6,875
6,875
7,806
7,806
6,895
6,895
7,392
7,392
49,324
49,324
148,429
148,429
222,017
222,017
219,616
219,616
225,496
230,799
1,159,439
1,159,439
1,269,448
1,269,448
1,364,304
1,364,304
1,021,970
1,030,064
1,081,813
1,081,813
1,109,523
1,109,523
1,144,031
1,144,031
1,124,662
1,312,238
2,432,354
2,432,354
2,187,159
2,187,159
3,013,893
3,013,893
2,945,469
2,945,469
2,931,693
2,931,693
3,056,316
3,056,316
2,997,453
2,997,453
3,093,891
3,093,891
2,918,128
2,918,128
0
3,674,652
0
3,782,839
0
3,957,035
0
5,521,400
0
6,630,066
6,630,06605,521,40003,957,03503,782,83903,674,65202,918,1282,918,1283,093,8913,093,8912,997,4532,997,4533,056,3163,056,3162,931,6932,931,6932,945,4692,945,4693,013,8933,013,8932,187,1592,187,1592,432,3542,432,3541,312,2381,124,6621,144,0311,144,0311,109,5231,109,5231,081,8131,081,8131,030,0641,021,9701,364,3041,364,3041,269,4481,269,4481,159,4391,159,439230,799225,496219,616219,616222,017222,017148,429148,42949,32449,3247,3927,3926,8956,8957,8067,8066,8756,87520,38020,38015,11215,11217,89517,89518,31018,31011,83411,83411,38811,38810,54510,54510,39710,3976,4906,4901,96001,202
   > Total Current Assets 
0
0
0
0
0
0
6,809
0
0
0
1,923
0
0
0
7,576
0
0
0
7,112
0
0
0
3,273
0
0
0
2,915
0
0
0
36,678
0
0
0
48,207
0
0
0
52,124
0
0
0
219,173
0
0
0
110,743
0
0
0
123,643
0
0
0
289,560
0
0
0
335,037
311,160
311,160
377,373
377,373
488,476
488,476
658,743
658,743
638,117
638,117
682,747
682,747
466,652
466,652
723,789
723,789
728,003
728,003
464,362
464,362
1,507,373
1,507,373
1,010,121
1,010,121
1,010,1211,010,1211,507,3731,507,373464,362464,362728,003728,003723,789723,789466,652466,652682,747682,747638,117638,117658,743658,743488,476488,476377,373377,373311,160311,160335,037000289,560000123,643000110,743000219,17300052,12400048,20700036,6780002,9150003,2730007,1120007,5760001,9230006,809000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
673
0
0
0
1,465
0
0
0
7,536
0
0
0
6,969
0
0
0
1,076
0
0
0
2,799
0
0
0
32,297
0
0
0
35,113
0
0
0
30,051
0
0
0
141,784
0
0
0
13,662
0
0
0
31,607
0
0
0
205,788
0
0
0
17,295
14,479
14,479
37,385
37,385
163,500
163,500
323,226
323,226
313,626
313,626
335,164
335,164
170,360
170,360
0
372,592
0
438,127
0
160,062
0
1,150,348
0
572,427
572,42701,150,3480160,0620438,1270372,5920170,360170,360335,164335,164313,626313,626323,226323,226163,500163,50037,38537,38514,47914,47917,295000205,78800031,60700013,662000141,78400030,05100035,11300032,2970002,7990001,0760006,9690007,5360001,465000673000000
       Short-term Investments 
0
0
0
0
0
0
10
0
0
0
370
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,533
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,762
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000006,762000000000000000000000003,533000000000000000000037000010000000
       Net Receivables 
5
0
43
138
138
140
6,117
457
457
74
74
59
59
40
40
161
161
131
131
261
261
295
295
132
132
78
78
171
171
839
839
2,110
2,110
1,114
1,114
1,681
1,681
438
2,542
22,947
22,947
25,058
25,058
31,209
31,209
12,998
12,998
23,280
23,280
25,508
24,085
24,807
24,807
14,005
8,959
32,917
32,917
24,220
24,220
55,580
55,580
59,823
59,823
83,429
83,429
65,910
65,910
77,772
77,772
83,170
81,703
96,072
96,072
140,530
140,530
99,661
99,661
104,990
104,990
177,276
177,276
174,189
140,456
140,456174,189177,276177,276104,990104,99099,66199,661140,530140,53096,07296,07281,70383,17077,77277,77265,91065,91083,42983,42959,82359,82355,58055,58024,22024,22032,91732,9178,95914,00524,80724,80724,08525,50823,28023,28012,99812,99831,20931,20925,05825,05822,94722,9472,5424381,6811,6811,1141,1142,1102,11083983917117178781321322952952612611311311611614040595974744574576,1171401381384305
       Inventory 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,607
3,607
10,117
10,117
10,461
10,461
18,099
18,099
40,647
40,647
35,144
35,144
61,206
61,206
72,788
72,788
65,580
65,580
64,262
64,262
67,069
67,069
68,580
66,496
217,225
217,225
213,168
213,168
241,101
241,101
276,869
276,869
241,547
241,547
264,221
264,221
246,719
246,719
259,909
259,909
200,220
200,220
202,157
202,157
190,215
190,215
188,558
188,558
179,749
179,749
250,512
250,512
250,512250,512179,749179,749188,558188,558190,215190,215202,157202,157200,220200,220259,909259,909246,719246,719264,221264,221241,547241,547276,869276,869241,101241,101213,168213,168217,225217,22566,49668,58067,06967,06964,26264,26265,58065,58072,78872,78861,20661,20635,14435,14440,64740,64718,09918,09910,46110,46110,11710,1173,6073,6070000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
3,588
0
0
0
9,465
0
0
0
10,734
0
0
0
8,000
0
0
0
3,602
0
0
0
3,980
0
0
0
12,646
0
0
0
173,810
0
0
0
178,675
0
0
0
1,050,275
0
0
0
919,321
0
0
0
985,880
0
0
0
1,022,678
0
0
0
1,852,122
0
0
0
2,568,096
0
0
0
2,397,573
0
0
0
2,411,144
0
0
0
2,950,863
0
0
0
3,492,673
0
0
0
5,619,945
5,619,9450003,492,6730002,950,8630002,411,1440002,397,5730002,568,0960001,852,1220001,022,678000985,880000919,3210001,050,275000178,675000173,81000012,6460003,9800003,6020008,00000010,7340009,4650003,588000000
       Property Plant Equipment 
1,006
0
1,314
2,020
2,020
3,562
3,561
8,576
8,576
9,465
9,465
10,199
10,199
10,699
10,699
12,609
12,609
7,964
7,964
9,767
9,767
3,600
3,600
3,667
3,667
3,594
3,594
3,584
3,584
8,983
8,983
132,986
132,986
153,925
153,925
156,476
156,476
163,893
163,893
860,347
860,347
1,023,766
1,023,766
1,175,254
1,175,254
917,620
917,620
954,436
954,436
982,367
982,367
999,973
999,973
1,005,381
1,015,255
2,007,046
2,007,046
1,847,943
1,847,943
2,661,373
2,661,373
2,542,668
2,542,668
2,360,593
2,360,593
2,315,527
2,315,527
2,272,526
2,272,526
2,249,121
2,249,121
2,285,408
2,285,408
2,686,841
2,686,841
2,806,721
2,806,721
3,172,769
3,172,769
3,641,381
3,641,381
5,157,856
5,157,856
5,157,8565,157,8563,641,3813,641,3813,172,7693,172,7692,806,7212,806,7212,686,8412,686,8412,285,4082,285,4082,249,1212,249,1212,272,5262,272,5262,315,5272,315,5272,360,5932,360,5932,542,6682,542,6682,661,3732,661,3731,847,9431,847,9432,007,0462,007,0461,015,2551,005,381999,973999,973982,367982,367954,436954,436917,620917,6201,175,2541,175,2541,023,7661,023,766860,347860,347163,893163,893156,476156,476153,925153,925132,986132,9868,9838,9833,5843,5843,5943,5943,6673,6673,6003,6009,7679,7677,9647,96412,60912,60910,69910,69910,19910,1999,4659,4658,5768,5763,5613,5622,0202,0201,31401,006
       Goodwill 
38
0
30
28
28
27
27
25
25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,450
50,450
18,365
18,365
18,365
18,365
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000018,36518,36518,36518,36550,45050,45000000000000000000000000000000025252727282830038
       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
6,462
6,462
4,962
4,962
6,112
6,112
5,536
5,536
4,640
4,640
66,185
66,185
69,925
69,925
0
96,195
0
0
0
62,904
0
0
0
60,840
60,84000062,90400096,195069,92569,92566,18566,1854,6404,6405,5365,5366,1126,1124,9624,9626,4626,46200000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
38
0
30
28
28
27
27
25
25
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,450
50,450
18,365
18,365
18,365
18,365
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000018,36518,36518,36518,36550,45050,45000000000000000000000000000000025252727282830038
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,663
0
0
0
0
0
0
0
0
0
0
0
4,308
0
0
0
0
0
0
0
2,533
0
0
0
827
0
0
0
916
0
0
0
4,018
0
0
0
76,091
0
0
0
95,838
0
0
0
152,630
0
0
0
162,083
0
0
0
328,452
328,452000162,083000152,63000095,83800076,0910004,0180009160008270002,53300000004,308000000000003,663000000000000000000000000000000
> Total Liabilities 
18
0
91
210
210
221
221
744
744
248
248
250
250
374
374
346
346
7,244
7,244
6,330
6,330
1,198
1,198
618
618
620
620
1,014
1,014
4,713
4,713
40,401
40,401
83,289
83,289
78,127
78,127
70,805
70,805
152,073
152,073
213,030
213,030
266,140
266,140
274,715
274,715
305,295
305,295
324,219
324,219
320,484
320,484
270,678
187,678
873,247
873,247
635,726
635,726
943,646
943,646
817,217
817,217
728,319
728,319
767,922
767,922
684,722
684,722
687,413
687,413
476,493
476,493
0
1,210,857
0
1,279,212
0
1,422,145
0
2,509,639
0
3,376,090
3,376,09002,509,63901,422,14501,279,21201,210,8570476,493476,493687,413687,413684,722684,722767,922767,922728,319728,319817,217817,217943,646943,646635,726635,726873,247873,247187,678270,678320,484320,484324,219324,219305,295305,295274,715274,715266,140266,140213,030213,030152,073152,07370,80570,80578,12778,12783,28983,28940,40140,4014,7134,7131,0141,0146206206186181,1981,1986,3306,3307,2447,24434634637437425025024824874474422122121021091018
   > Total Current Liabilities 
18
0
91
210
210
221
221
744
744
248
248
250
250
374
374
346
346
7,244
7,244
6,330
6,330
1,198
1,198
618
618
213
620
953
953
4,240
4,240
21,005
21,005
40,116
40,116
41,774
41,774
36,345
36,345
92,388
92,388
137,382
137,382
109,309
109,309
98,542
98,542
100,954
100,954
105,220
101,373
222,578
222,578
83,689
95,925
261,192
261,192
200,660
200,660
223,579
223,579
279,621
279,621
287,568
287,568
325,323
325,323
276,267
276,267
295,033
295,033
216,866
216,866
355,782
355,782
343,815
343,815
349,398
349,398
439,479
439,479
861,888
861,888
861,888861,888439,479439,479349,398349,398343,815343,815355,782355,782216,866216,866295,033295,033276,267276,267325,323325,323287,568287,568279,621279,621223,579223,579200,660200,660261,192261,19295,92583,689222,578222,578101,373105,220100,954100,95498,54298,542109,309109,309137,382137,38292,38892,38836,34536,34541,77441,77440,11640,11621,00521,0054,2404,2409539536202136186181,1981,1986,3306,3307,2447,24434634637437425025024824874474422122121021091018
       Short-term Debt 
0
0
0
0
0
0
10
0
0
0
370
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
0
0
0
22,566
0
0
0
15,133
0
0
0
18,392
0
0
0
8,526
0
0
0
22,985
0
0
0
17,391
0
0
0
16,788
603,013
603,013
436,124
53,401
92,995
92,995
93,496
93,496
103,085
103,085
108,248
108,248
0
0
0
115,453
0
0
0
117,261
0
0
0
180,069
180,069000117,261000115,453000108,248108,248103,085103,08593,49693,49692,99592,99553,401436,124603,013603,01316,78800017,39100022,9850008,52600018,39200015,13300022,56600020000000000000000000037000010000000
       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
603,013
603,013
436,124
436,124
92,995
92,995
93,496
93,496
103,085
103,085
108,248
108,248
0
0
0
93,453
0
0
0
102,843
0
0
0
167,318
167,318000102,84300093,453000108,248108,248103,085103,08593,49693,49692,99592,995436,124436,124603,013603,01300000000000000000000000000000000000000000000000000000000000
       Accounts payable 
18
0
91
0
0
118
118
0
0
157
157
0
0
234
234
312
312
206
206
437
437
299
299
252
252
105
105
454
454
3,865
3,865
11,661
11,661
14,498
14,498
14,967
14,967
18,256
18,256
70,215
70,215
39,669
39,669
95,971
95,971
60,554
27,553
73,979
73,979
59,911
59,911
64,375
64,375
52,580
43,663
131,658
131,658
96,566
96,566
135,982
135,982
102,551
102,551
132,570
132,570
94,732
123,889
141,998
141,998
101,064
133,264
155,439
155,439
117,031
151,631
162,650
162,650
111,876
142,376
209,649
209,649
245,869
245,869
245,869245,869209,649209,649142,376111,876162,650162,650151,631117,031155,439155,439133,264101,064141,998141,998123,88994,732132,570132,570102,551102,551135,982135,98296,56696,566131,658131,65843,66352,58064,37564,37559,91159,91173,97973,97927,55360,55495,97195,97139,66939,66970,21570,21518,25618,25614,96714,96714,49814,49811,66111,6613,8653,86545445410510525225229929943743720620631231223423400157157001181180091018
       Other Current Liabilities 
0
0
0
210
210
103
103
744
744
91
91
251
251
140
139
34
34
7,039
7,038
5,893
5,893
900
899
365
365
108
515
498
498
355
356
1,562
1,562
3,052
3,052
2,242
2,242
2,956
2,956
4,992
4,992
79,321
79,321
8,671
8,671
29,462
62,463
6,336
6,336
22,324
18,477
12,444
12,444
12,886
32,116
39,195
39,195
87,306
87,306
39,333
39,333
123,669
94,147
56,224
56,224
75,853
107,938
224
224
23,564
53,521
18,258
18,258
49,577
88,698
20,185
20,185
51,313
89,761
0
0
261,443
435,950
435,950261,4430089,76151,31320,18520,18588,69849,57718,25818,25853,52123,564224224107,93875,85356,22456,22494,147123,66939,33339,33387,30687,30639,19539,19532,11612,88612,44412,44418,47722,3246,3366,33662,46329,4628,6718,67179,32179,3214,9924,9922,9562,9562,2422,2423,0523,0521,5621,5623563554984985151083653658999005,8935,8937,0387,03934341391402512519191744744103103210210000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
473
0
0
0
43,173
0
0
0
34,460
0
0
0
75,648
0
0
0
176,173
0
0
0
222,846
0
0
0
91,753
0
0
0
435,066
0
0
0
537,596
0
0
0
442,599
0
0
0
392,380
0
0
0
855,075
0
0
0
1,072,747
0
0
0
2,514,202
2,514,2020001,072,747000855,075000392,380000442,599000537,596000435,06600091,753000222,846000176,17300075,64800034,46000043,173000473000000000000000000000000000000
       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
292,470
0
243,995
0
185,185
0
19,148
0
489,741
0
431,337
0
519,073
0
1,426,265
0
1,679,725
1,679,72501,426,2650519,0730431,3370489,741019,1480185,1850243,9950292,470000000000000000000000000000000000000000000000000000000000000000000
       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
407
0
0
0
407
407
4,424
4,424
4,561
4,561
4,807
4,807
4,840
4,840
33,009
33,009
47,483
47,484
48,640
48,640
50,240
50,240
56,757
56,757
80,516
80,516
87,514
87,514
88,738
87,191
179,149
179,149
155,310
155,310
157,608
157,608
154,873
154,873
135,519
135,519
150,129
150,129
164,460
164,460
207,195
207,195
240,479
240,479
365,334
365,334
504,060
504,060
553,674
553,674
643,895
643,895
834,477
834,477
834,477834,477643,895643,895553,674553,674504,060504,060365,334365,334240,479240,479207,195207,195164,460164,460150,129150,129135,519135,519154,873154,873157,608157,608155,310155,310179,149179,14987,19188,73887,51487,51480,51680,51656,75756,75750,24050,24048,64048,64047,48447,48333,00933,0094,8404,8404,8074,8074,5614,5614,4244,4244074070004070000000000000000000000000
> Total Stockholder Equity
1,185
0
1,869
6,280
6,280
10,176
10,176
9,801
9,801
11,140
11,140
11,583
11,583
17,937
17,937
17,549
17,549
7,868
7,868
14,050
14,050
5,677
5,677
7,188
7,188
6,275
6,275
6,378
6,378
44,611
44,611
108,028
108,028
138,728
138,728
141,489
141,489
154,691
159,994
1,007,366
1,007,366
1,056,418
1,056,418
1,098,164
1,098,164
747,255
755,349
776,518
776,518
785,304
785,304
823,547
823,547
853,984
1,124,560
1,559,107
1,559,107
1,551,433
1,551,433
2,070,247
2,070,247
2,128,252
2,128,252
2,203,374
2,203,374
2,288,394
2,288,394
2,312,731
2,312,731
2,406,478
2,406,478
2,441,635
2,441,635
0
2,463,795
0
2,503,627
0
2,534,890
0
3,011,761
0
3,253,976
3,253,97603,011,76102,534,89002,503,62702,463,79502,441,6352,441,6352,406,4782,406,4782,312,7312,312,7312,288,3942,288,3942,203,3742,203,3742,128,2522,128,2522,070,2472,070,2471,551,4331,551,4331,559,1071,559,1071,124,560853,984823,547823,547785,304785,304776,518776,518755,349747,2551,098,1641,098,1641,056,4181,056,4181,007,3661,007,366159,994154,691141,489141,489138,728138,728108,028108,02844,61144,6116,3786,3786,2756,2757,1887,1885,6775,67714,05014,0507,8687,86817,54917,54917,93717,93711,58311,58311,14011,1409,8019,80110,17610,1766,2806,2801,86901,185
   Common Stock
1,200
0
1,920
6,518
6,518
10,795
10,795
10,861
10,861
12,771
12,771
13,771
13,771
20,507
20,507
20,507
20,507
22,592
22,592
30,214
30,214
30,088
30,088
32,976
32,976
32,976
32,976
36,178
36,178
74,101
74,101
141,183
141,183
162,613
162,613
162,705
162,705
185,465
185,465
1,042,194
1,042,194
1,045,751
1,045,751
1,047,195
1,047,195
1,047,195
1,047,195
1,047,195
1,047,195
1,048,424
1,048,424
1,051,564
1,051,564
853,984
1,292,620
1,764,325
1,764,325
1,770,987
1,770,987
2,177,534
2,177,534
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,183,727
2,644,103
2,644,103
2,644,103
2,644,103
2,644,1032,644,1032,644,1032,644,1032,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,183,7272,177,5342,177,5341,770,9871,770,9871,764,3251,764,3251,292,620853,9841,051,5641,051,5641,048,4241,048,4241,047,1951,047,1951,047,1951,047,1951,047,1951,047,1951,045,7511,045,7511,042,1941,042,194185,465185,465162,705162,705162,613162,613141,183141,18374,10174,10136,17836,17832,97632,97632,97632,97630,08830,08830,21430,21422,59222,59220,50720,50720,50720,50713,77113,77112,77112,77110,86110,86110,79510,7956,5186,5181,92001,200
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
-16
0
0
0
-47
0
0
0
-91
0
0
0
456
0
0
0
499
0
0
0
501
0
0
0
4,526
0
0
0
4,584
0
0
0
5,301
0
0
0
9,429
0
0
0
17,243
0
0
0
18,219
0
0
0
27,446
0
0
0
29,363
0
0
0
38,795
0
0
0
45,407
0
0
0
72,379
0
0
0
50,208
0
0
0
49,406
0
0
0
131,420
131,42000049,40600050,20800072,37900045,40700038,79500029,36300027,44600018,21900017,2430009,4290005,3010004,5840004,526000501000499000456000-91000-47000-16000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,340
34,340
38,795
38,795
42,077
42,077
45,407
103
46,390
46,390
72,379
72,379
63,075
63,075
50,208
50,208
15,103
15,103
49,406
49,406
66,780
66,780
131,420
131,420
131,420131,42066,78066,78049,40649,40615,10315,10350,20850,20863,07563,07572,37972,37946,39046,39010345,40742,07742,07738,79538,79534,34034,34000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.