0 XP   0   0   0

Insignia Financial Ltd
Buy, Hold or Sell?

I guess you are interested in Insignia Financial 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 Insignia Financial Ltd

Let's start. I'm going to help you getting a better view of Insignia Financial 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 Insignia Financial 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 Insignia Financial Ltd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Insignia Financial Ltd. The closing price on 2022-10-03 was A$2.94 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.
Insignia Financial 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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

1.1. Profitability of Insignia Financial 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 Insignia Financial Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Insignia Financial Ltd to the Asset Management industry mean.
  • A Net Profit Margin of 1.6% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Insignia Financial Ltd:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 1.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM1.6%+1.6%
TTM1.6%YOY-2.5%+4.0%
TTM1.6%5Y7.0%-5.5%
5Y7.0%10Y10.8%-3.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%35.2%-32.1%
TTM1.6%22.1%-20.5%
YOY-2.5%47.1%-49.6%
5Y7.0%32.1%-25.1%
10Y10.8%39.8%-29.0%
1.1.2. Return on Assets

Shows how efficient Insignia Financial Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Insignia Financial Ltd to the Asset Management industry mean.
  • 0.5% Return on Assets means that Insignia Financial Ltd generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Insignia Financial Ltd:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.5%+0.2%
TTM0.5%YOY-0.4%+0.8%
TTM0.5%5Y0.5%0.0%
5Y0.5%10Y0.9%-0.4%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.1%-0.5%
TTM0.5%1.4%-0.9%
YOY-0.4%3.1%-3.5%
5Y0.5%1.4%-0.9%
10Y0.9%1.6%-0.7%
1.1.3. Return on Equity

Shows how efficient Insignia Financial Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Insignia Financial Ltd to the Asset Management industry mean.
  • 1.5% Return on Equity means the company generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Insignia Financial Ltd:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.1%+0.4%
TTM1.1%YOY-1.0%+2.1%
TTM1.1%5Y1.0%+0.1%
5Y1.0%10Y1.8%-0.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%2.2%-0.7%
TTM1.1%2.4%-1.3%
YOY-1.0%4.8%-5.8%
5Y1.0%2.2%-1.2%
10Y1.8%2.3%-0.5%

1.2. Operating Efficiency of Insignia Financial Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Insignia Financial Ltd is operating .

  • Measures how much profit Insignia Financial 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 Insignia Financial Ltd to the Asset Management industry mean.
  • An Operating Margin of 5.2% means the company generated $0.05  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Insignia Financial Ltd:

  • The MRQ is 5.2%. The company is operating less efficient.
  • The TTM is 2.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.2%TTM2.6%+2.6%
TTM2.6%YOY6.9%-4.3%
TTM2.6%5Y11.2%-8.6%
5Y11.2%10Y17.0%-5.8%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ5.2%31.2%-26.0%
TTM2.6%11.9%-9.3%
YOY6.9%22.1%-15.2%
5Y11.2%22.3%-11.1%
10Y17.0%17.7%-0.7%
1.2.2. Operating Ratio

Measures how efficient Insignia Financial Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 31.0% means that the operating costs are $0.31for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Insignia Financial Ltd:

  • The MRQ is 0.310. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.155. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.310TTM0.155+0.155
TTM0.155YOY0.322-0.167
TTM0.1555Y0.645-0.490
5Y0.64510Y0.586+0.058
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3100.695-0.385
TTM0.1550.154+0.001
YOY0.3220.137+0.185
5Y0.6450.267+0.378
10Y0.5860.268+0.318

1.3. Liquidity of Insignia Financial Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Insignia Financial Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 686.3% means the company has $6.86 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Insignia Financial Ltd:

  • The MRQ is 6.863. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.863. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.863TTM6.8630.000
TTM6.863YOY1.509+5.354
TTM6.8635Y4.974+1.889
5Y4.97410Y2.825+2.149
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8632.992+3.871
TTM6.8633.219+3.644
YOY1.5093.285-1.776
5Y4.9744.148+0.826
10Y2.8253.771-0.946
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Asset Management industry mean)
  • A Quick Ratio of 253.4% means the company can pay off $2.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Insignia Financial Ltd:

  • The MRQ is 2.534. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.742. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.534TTM1.742+0.792
TTM1.742YOY0.886+0.856
TTM1.7425Y3.207-1.465
5Y3.20710Y1.898+1.308
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5341.916+0.618
TTM1.7421.923-0.181
YOY0.8861.752-0.866
5Y3.2072.369+0.838
10Y1.8982.026-0.128

1.4. Solvency of Insignia Financial Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Insignia Financial Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Asset Management industry mean).
  • A Debt to Asset Ratio of 0.57 means that Insignia Financial Ltd assets are financed with 57.4% credit (debt) and the remaining percentage (100% - 57.4%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Insignia Financial Ltd:

  • The MRQ is 0.574. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.569. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.574TTM0.569+0.005
TTM0.569YOY0.505+0.064
TTM0.5695Y0.507+0.062
5Y0.50710Y0.520-0.013
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5740.180+0.394
TTM0.5690.188+0.381
YOY0.5050.201+0.304
5Y0.5070.185+0.322
10Y0.5200.187+0.333
1.4.2. Debt to Equity Ratio

Measures if Insignia Financial Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Asset Management industry mean).
  • A Debt to Equity ratio of 134.8% means that company has $1.35 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Insignia Financial Ltd:

  • The MRQ is 1.348. The company is able to pay all its debts with equity. +1
  • The TTM is 1.320. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.348TTM1.320+0.029
TTM1.320YOY1.064+0.256
TTM1.3205Y1.068+0.251
5Y1.06810Y1.123-0.054
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3480.216+1.132
TTM1.3200.230+1.090
YOY1.0640.251+0.813
5Y1.0680.235+0.833
10Y1.1230.236+0.887

2. Market Valuation of Insignia Financial Ltd

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Insignia Financial Ltd.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of -13.10 means the investor is paying $-13.10 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Insignia Financial Ltd:

  • The EOD is -10.640. Company is losing money. -2
  • The MRQ is -13.102. Company is losing money. -2
  • The TTM is -14.959. Company is losing money. -2
Trends
Current periodCompared to+/- 
EOD-10.640MRQ-13.102+2.461
MRQ-13.102TTM-14.959+1.857
TTM-14.959YOY79.315-94.274
TTM-14.9595Y32.747-47.706
5Y32.74710Y25.048+7.700
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD-10.6406.903-17.543
MRQ-13.1027.668-20.770
TTM-14.95910.488-25.447
YOY79.31510.885+68.430
5Y32.7479.699+23.048
10Y25.0489.426+15.622
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Insignia Financial 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 Insignia Financial Ltd:

  • The MRQ is 0.064. Very good. +2
  • The TTM is 0.081. Very good. +2
Trends
Current periodCompared to+/- 
MRQ0.064TTM0.081-0.017
TTM0.081YOY-1.483+1.565
TTM0.0815Y-0.122+0.203
5Y-0.12210Y-0.455+0.334
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0640.026+0.038
TTM0.081-0.006+0.087
YOY-1.483-0.016-1.467
5Y-0.122-0.029-0.093
10Y-0.455-0.029-0.426

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 0.89 means the investor is paying $0.89 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Insignia Financial Ltd:

  • The EOD is 0.723. Very good. +2
  • The MRQ is 0.891. Very good. +2
  • The TTM is 1.007. Good. +1
Trends
Current periodCompared to+/- 
EOD0.723MRQ0.891-0.167
MRQ0.891TTM1.007-0.116
TTM1.007YOY0.793+0.214
TTM1.0075Y1.374-0.367
5Y1.37410Y1.915-0.541
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD0.7231.165-0.442
MRQ0.8911.303-0.412
TTM1.0071.462-0.455
YOY0.7931.483-0.690
5Y1.3741.441-0.067
10Y1.9151.555+0.360

3. Holders & Insider Transactions

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

3.1. Funds holding Insignia Financial Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31DFA International Small Cap Value Portfolio1.7-11069995--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.61-10459118--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.62-4056685--
2021-01-31DFA Asia Pacific Small Company Series0.58999998-3815495--
2021-02-28iShares MSCI EAFE Small Cap ETF0.41-2678197--
2021-02-28Global X Fds-Global X SuperDividend ETF0.4-2576725--
2021-02-28iShares Core MSCI EAFE ETF0.39-2502286--
2021-01-31DFA International Core Equity Portfolio0.3-1969214--
2021-01-31BNY Mellon International Small Cap Fund0.2-1272005--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.18000001-1143376--
Total 6.39999999041543096  

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Insignia Financial 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--4.0643.951+3%4.644-12%4.677-13%4.281-5%
Book Value Per Share Growth--0.2260.113+100%-0.186+182%-0.006+103%0.021+975%
Current Ratio--6.8636.8630%1.509+355%4.974+38%2.825+143%
Debt To Asset Ratio--0.5740.569+1%0.505+14%0.507+13%0.520+10%
Debt To Equity Ratio--1.3481.320+2%1.064+27%1.068+26%1.123+20%
Dividend Per Share--0.0620.060+4%0.051+20%0.092-33%0.103-40%
Eps--0.0300.029+4%-0.053+277%0.060-50%0.064-53%
Eps Growth---204.458-187.281-8%-46.359-77%-27.541-87%-14.578-93%
Gains Per Share--0.2880.173+67%-0.135+147%0.086+234%0.124+132%
Gross Profit Margin--1.0001.0000%0.734+36%0.852+17%0.529+89%
Net Profit Margin--0.0310.016+100%-0.025+179%0.070-56%0.108-71%
Operating Margin--0.0520.026+100%0.069-24%0.112-53%0.170-69%
Operating Ratio--0.3100.155+100%0.322-4%0.645-52%0.586-47%
Pb Ratio0.723-23%0.8911.007-12%0.793+12%1.374-35%1.915-53%
Pe Ratio-10.640+19%-13.102-14.959+14%79.315-117%32.747-140%25.048-152%
Peg Ratio--0.0640.081-21%-1.483+2415%-0.122+290%-0.455+811%
Price Per Share2.940-23%3.6203.965-9%3.598+1%6.536-45%7.977-55%
Quick Ratio--2.5341.742+45%0.886+186%3.207-21%1.898+34%
Return On Assets--0.0060.005+33%-0.004+159%0.005+25%0.009-27%
Return On Equity--0.0150.011+34%-0.010+165%0.010+49%0.018-19%
 EOD+2 -1MRQTTM+13 -5YOY+12 -85Y+10 -1010Y+9 -11

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-10.640
Price to Book Ratio (EOD)Between0-10.723
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.052
Quick Ratio (MRQ)Greater than12.534
Current Ratio (MRQ)Greater than16.863
Debt to Asset Ratio (MRQ)Less than10.574
Debt to Equity Ratio (MRQ)Less than11.348
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.006
Total6/10 (60.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.405
Ma 20Greater thanMa 503.146
Ma 50Greater thanMa 1003.203
Ma 100Greater thanMa 2003.095
OpenGreater thanClose2.920
Total1/5 (20.0%)



Latest Balance Sheet

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

Summary
Total Assets5,514,300
Total Liabilities3,113,400
Total Stockholder Equity2,401,100
 As reported
Total Liabilities 3,113,400
Total Stockholder Equity+ 2,401,100
Total Assets = 5,514,300

Assets

Total Assets5,514,300
Total Current Assets2,583,800
Long-term Assets2,583,800
Total Current Assets
Cash And Cash Equivalents 518,000
Short-term Investments 1,059,800
Net Receivables 311,700
Total Current Assets  (as reported)2,583,800
Total Current Assets  (calculated)1,889,500
+/- 694,300
Long-term Assets
Property Plant Equipment 208,100
Goodwill 1,804,500
Long Term Investments 268,500
Intangible Assets 802,200
Other Assets 20,400
Long-term Assets  (as reported)3,107,800
Long-term Assets  (calculated)3,103,700
+/- 4,100

Liabilities & Shareholders' Equity

Total Current Liabilities10,200
Long-term Liabilities2,160,300
Total Stockholder Equity2,401,100
Total Current Liabilities
Accounts payable 465,800
Other Current Liabilities 10,200
Total Current Liabilities  (as reported)10,200
Total Current Liabilities  (calculated)476,000
+/- 465,800
Long-term Liabilities
Other Liabilities 2,142,500
Long-term Liabilities  (as reported)2,160,300
Long-term Liabilities  (calculated)2,142,500
+/- 17,800
Total Stockholder Equity
Common Stock3,017,200
Retained Earnings -617,500
Total Stockholder Equity (as reported)2,401,100
Total Stockholder Equity (calculated)2,399,700
+/- 1,400
Other
Capital Stock3,013,600
Common Stock Shares Outstanding 653,861
Net Debt 253,300
Net Invested Capital 3,172,400
Net Tangible Assets -205,600
Net Working Capital 1,453,400



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302001-06-302000-06-30
> Total Assets 
111,090
124,578
157,843
0
0
207,769
207,769
256,288
256,288
309,224
309,224
337,586
337,586
1,297,723
380,929
1,338,627
1,338,627
1,599,639
1,585,410
1,668,817
1,668,817
1,736,720
1,736,720
1,544,357
1,544,357
1,421,894
1,421,894
1,229,399
1,229,399
2,075,369
2,075,369
2,091,460
2,091,460
2,099,749
2,094,990
2,051,483
2,051,483
2,057,763
2,057,763
2,022,427
2,022,427
1,926,593
1,926,593
1,949,220
1,949,220
1,947,120
1,947,120
2,005,792
2,005,792
2,018,980
2,018,980
2,706,989
2,706,989
2,803,087
2,803,087
2,768,849
2,768,849
2,742,818
2,742,818
2,759,068
2,759,068
2,750,991
2,750,991
3,083,269
3,083,269
3,130,857
3,130,857
3,663,166
3,663,166
3,705,247
3,705,247
3,840,978
3,840,978
0
4,258,666
0
4,864,132
0
5,709,800
0
5,774,000
0
5,514,300
5,514,30005,774,00005,709,80004,864,13204,258,66603,840,9783,840,9783,705,2473,705,2473,663,1663,663,1663,130,8573,130,8573,083,2693,083,2692,750,9912,750,9912,759,0682,759,0682,742,8182,742,8182,768,8492,768,8492,803,0872,803,0872,706,9892,706,9892,018,9802,018,9802,005,7922,005,7921,947,1201,947,1201,949,2201,949,2201,926,5931,926,5932,022,4272,022,4272,057,7632,057,7632,051,4832,051,4832,094,9902,099,7492,091,4602,091,4602,075,3692,075,3691,229,3991,229,3991,421,8941,421,8941,544,3571,544,3571,736,7201,736,7201,668,8171,668,8171,585,4101,599,6391,338,6271,338,627380,9291,297,723337,586337,586309,224309,224256,288256,288207,769207,76900157,843124,578111,090
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
107,075
0
0
0
95,256
0
0
0
558,074
0
0
0
586,835
0
0
0
714,742
0
0
0
787,008
0
0
0
1,280,092
0
0
0
1,279,618
0
0
0
1,029,344
0
0
0
218,449
0
0
0
214,907
0
0
0
278,551
0
0
0
347,058
298,555
298,555
328,664
376,452
628,162
628,162
644,724
702,489
1,203,421
1,203,421
2,137,320
2,137,320
2,173,629
2,173,629
1,882,908
1,882,908
2,579,229
2,579,229
2,541,800
2,541,800
2,793,200
2,793,200
2,583,800
2,583,800
2,583,8002,583,8002,793,2002,793,2002,541,8002,541,8002,579,2292,579,2291,882,9081,882,9082,173,6292,173,6292,137,3202,137,3201,203,4211,203,421702,489644,724628,162628,162376,452328,664298,555298,555347,058000278,551000214,907000218,4490001,029,3440001,279,6180001,280,092000787,008000714,742000586,835000558,07400095,256000107,0750000000000
       Cash And Cash Equivalents 
28,889
13,584
39,244
0
0
24,356
24,356
56,762
56,762
62,124
62,124
19,422
19,422
914,339
33,043
954,978
954,978
502,385
502,385
510,273
510,273
509,280
509,280
649,662
649,662
583,444
583,444
543,576
543,576
586,698
586,698
625,689
625,689
132,780
618,171
153,561
153,561
152,999
152,999
87,715
87,715
113,344
113,344
96,209
96,209
98,252
98,252
82,460
82,460
109,505
109,505
134,438
134,438
150,533
150,533
178,449
178,449
186,992
186,992
192,155
192,155
208,218
208,218
157,623
157,623
121,441
121,441
112,846
112,846
97,442
97,442
68,796
68,796
0
374,730
0
0
0
670,700
0
0
0
518,000
518,000000670,700000374,730068,79668,79697,44297,442112,846112,846121,441121,441157,623157,623208,218208,218192,155192,155186,992186,992178,449178,449150,533150,533134,438134,438109,505109,50582,46082,46098,25298,25296,20996,209113,344113,34487,71587,715152,999152,999153,561153,561618,171132,780625,689625,689586,698586,698543,576543,576583,444583,444649,662649,662509,280509,280510,273510,273502,385502,385954,978954,97833,043914,33919,42219,42262,12462,12456,76256,76224,35624,3560039,24413,58428,889
       Short-term Investments 
23,109
43,559
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
61,751
0
0
0
64,654
0
0
0
542,667
0
0
0
1,000,013
0
0
0
811,540
0
0
0
16,851
0
0
0
613
0
0
0
7,181
0
0
0
43,378
0
0
0
37,026
349,831
349,831
407,443
462,530
0
0
0
1,763,373
0
0
0
925,257
0
0
0
1,118,900
0
0
0
1,059,800
1,059,8000001,118,900000925,2570001,763,373000462,530407,443349,831349,83137,02600043,3780007,18100061300016,851000811,5400001,000,013000542,66700064,65400061,75100000000000000000000000043,55923,109
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
44,064
0
0
0
60,717
0
0
0
54,178
0
0
0
61,416
0
0
0
67,350
0
0
0
119,602
0
0
0
91,446
0
0
0
73,068
0
0
0
83,240
0
0
0
80,045
0
0
0
73,886
0
0
0
95,688
0
0
0
102,378
96,045
96,045
102,294
116,805
102,126
49,940
93,510
99,659
906,845
47,524
182,535
204,827
201,349
201,349
312,530
566,656
328,087
328,087
337,900
730,000
386,500
386,500
311,700
311,700
311,700311,700386,500386,500730,000337,900328,087328,087566,656312,530201,349201,349204,827182,53547,524906,84599,65993,51049,940102,126116,805102,29496,04596,045102,37800095,68800073,88600080,04500083,24000073,06800091,446000119,60200067,35000061,41600054,17800060,71700044,0640000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
887
0
0
0
1,496
0
0
0
1,511
0
0
0
16,139
0
0
0
2,197
0
0
0
16,054
0
0
0
27,808
0
0
0
53,538
0
0
0
21,220
0
0
0
23,301
0
0
0
30,903
0
0
0
25,149
0
0
0
14,310
0
0
3,731
14,403
0
0
5,005
18,859
168,100
168,100
78,663
71,678
1,095,972
1,095,972
1,183,123
16,265
1,243,182
1,243,182
1,457,300
22,200
1,499,000
1,499,000
1,489,800
1,489,800
1,489,8001,489,8001,499,0001,499,00022,2001,457,3001,243,1821,243,18216,2651,183,1231,095,9721,095,97271,67878,663168,100168,10018,8595,0050014,4033,7310014,31000025,14900030,90300023,30100021,22000053,53800027,80800016,0540002,19700016,1390001,5110001,4960008870000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
202,149
0
0
0
285,673
0
0
0
1,027,336
0
0
0
1,149,885
0
0
0
707,152
0
0
0
1,288,361
0
0
0
814,898
0
0
0
778,145
0
0
0
897,249
0
0
0
1,728,671
0
0
0
1,804,073
0
0
0
2,524,536
0
0
0
2,395,760
0
0
0
2,374,539
0
0
0
2,428,368
0
0
0
1,567,927
0
0
0
2,375,758
0
0
0
3,168,000
0
0
0
3,107,800
3,107,8000003,168,0000002,375,7580001,567,9270002,428,3680002,374,5390002,395,7600002,524,5360001,804,0730001,728,671000897,249000778,145000814,8980001,288,361000707,1520001,149,8850001,027,336000285,673000202,1490000000000
       Property Plant Equipment 
12,710
4,461
2,224
0
0
2,186
2,186
1,742
1,742
1,932
15,370
1,928
1,928
1,948
11,070
1,961
1,961
2,595
2,595
3,239
3,239
3,247
3,247
3,077
3,077
4,307
4,307
4,003
4,003
12,622
12,622
10,939
10,939
8,165
8,165
10,225
10,225
12,553
12,553
14,642
14,642
13,878
13,878
13,850
13,850
11,626
11,626
10,471
10,471
10,959
10,959
19,685
19,685
21,507
21,507
22,756
22,756
21,863
21,863
20,316
20,316
21,480
21,480
20,490
20,490
19,339
19,339
39,286
39,286
36,010
36,010
115,900
115,900
134,443
134,443
124,030
124,030
145,800
145,800
220,600
220,600
208,100
208,100
208,100208,100220,600220,600145,800145,800124,030124,030134,443134,443115,900115,90036,01036,01039,28639,28619,33919,33920,49020,49021,48021,48020,31620,31621,86321,86322,75622,75621,50721,50719,68519,68510,95910,95910,47110,47111,62611,62613,85013,85013,87813,87814,64214,64212,55312,55310,22510,2258,1658,16510,93910,93912,62212,6224,0034,0034,3074,3073,0773,0773,2473,2473,2393,2392,5952,5951,9611,96111,0701,9481,9281,92815,3701,9321,7421,7422,1862,186002,2244,46112,710
       Goodwill 
0
4,570
35,011
0
0
93,986
93,986
102,969
102,969
129,124
3,487
155,976
155,976
70,004
3,404
70,004
70,004
85,125
70,727
173,637
173,637
192,975
192,975
195,492
195,492
163,846
163,846
164,954
164,954
164,955
164,955
479,455
479,455
491,856
491,856
491,856
491,856
491,856
491,856
553,555
553,555
564,372
564,372
600,257
600,257
578,090
578,090
578,090
578,090
578,090
578,090
1,230,392
1,230,392
1,013,105
1,013,105
991,712
991,712
991,712
991,712
991,712
991,712
954,867
954,867
940,226
940,226
940,226
940,226
946,323
946,323
936,891
936,891
937,316
937,316
0
1,596,042
0
1,506,265
0
2,137,900
0
2,147,600
0
1,804,500
1,804,50002,147,60002,137,90001,506,26501,596,0420937,316937,316936,891936,891946,323946,323940,226940,226940,226940,226954,867954,867991,712991,712991,712991,712991,712991,7121,013,1051,013,1051,230,3921,230,392578,090578,090578,090578,090578,090578,090600,257600,257564,372564,372553,555553,555491,856491,856491,856491,856491,856491,856479,455479,455164,955164,955164,954164,954163,846163,846195,492195,492192,975192,975173,637173,63770,72785,12570,00470,0043,40470,004155,976155,9763,487129,124102,969102,96993,98693,9860035,0114,5700
       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
48,204
48,204
47,205
47,205
55,488
55,488
58,509
58,509
64,017
64,017
63,777
63,777
100,166
100,166
0
153,254
0
0
0
233,300
0
0
0
268,500
268,500000233,300000153,2540100,166100,16663,77763,77764,01764,01758,50958,50955,48855,48847,20547,20548,20448,20400000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
4,570
39,209
0
0
103,460
103,460
119,148
119,148
140,620
11,496
155,976
155,976
71,656
12,483
71,523
71,523
90,887
5,931
178,950
178,950
197,230
4,255
199,599
199,599
167,714
3,868
168,138
168,138
754,372
589,417
762,891
762,891
768,550
276,694
759,565
759,565
750,853
258,997
853,431
853,431
857,093
292,721
889,001
889,001
882,134
304,044
872,102
872,102
866,731
288,641
1,500,683
1,500,683
1,536,562
523,457
1,494,443
1,494,443
1,471,881
480,169
1,452,351
1,452,351
1,395,946
441,079
1,367,682
427,456
408,310
408,310
392,288
392,288
364,707
364,707
352,187
352,187
0
343,958
0
498,625
0
505,500
0
481,500
0
802,200
802,2000481,5000505,5000498,6250343,9580352,187352,187364,707364,707392,288392,288408,310408,310427,4561,367,682441,0791,395,9461,452,3511,452,351480,1691,471,8811,494,4431,494,443523,4571,536,5621,500,6831,500,683288,641866,731872,102872,102304,044882,134889,001889,001292,721857,093853,431853,431258,997750,853759,565759,565276,694768,550762,891762,891589,417754,372168,138168,1383,868167,714199,599199,5994,255197,230178,950178,9505,93190,88771,52371,52312,48371,656155,976155,97611,496140,620119,148119,148103,460103,4600039,2094,5700
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
131,569
0
0
0
190,910
0
0
0
26,254
0
0
0
0
0
0
0
8,138
0
0
0
17,560
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
807,141
0
0
0
876,778
0
0
0
908,839
0
0
0
879,349
0
0
0
936,032
0
0
0
1,036,491
0
0
0
166,542
0
0
0
98,323
0
0
0
31,300
0
0
0
0
000031,30000098,323000166,5420001,036,491000936,032000879,349000908,839000876,778000807,14100000000000000017,5600008,138000000026,254000190,910000131,5690000000000
> Total Liabilities 
18,665
24,025
28,308
0
0
43,391
43,391
38,894
38,894
60,520
60,520
68,810
68,810
1,122,280
78,288
1,158,237
1,158,237
1,161,175
1,396,388
1,199,444
1,199,444
1,239,959
1,546,815
1,178,036
1,178,036
1,048,107
1,189,316
863,933
863,933
1,051,208
1,194,911
1,050,161
1,050,161
1,212,795
1,208,036
1,039,406
1,039,406
1,155,785
1,155,785
1,115,466
1,115,466
1,099,271
1,099,271
1,118,541
1,118,541
1,130,569
1,130,569
1,183,955
1,183,955
1,205,640
1,205,640
1,333,162
1,333,162
1,430,829
1,430,829
1,347,003
1,347,003
1,343,118
1,343,118
1,362,378
1,362,378
1,390,543
1,390,543
1,217,809
1,228,333
1,318,170
1,318,170
1,808,288
1,815,867
2,048,390
2,048,390
2,113,137
2,112,541
0
2,515,403
0
2,100,856
0
3,217,700
0
3,315,200
0
3,113,400
3,113,40003,315,20003,217,70002,100,85602,515,40302,112,5412,113,1372,048,3902,048,3901,815,8671,808,2881,318,1701,318,1701,228,3331,217,8091,390,5431,390,5431,362,3781,362,3781,343,1181,343,1181,347,0031,347,0031,430,8291,430,8291,333,1621,333,1621,205,6401,205,6401,183,9551,183,9551,130,5691,130,5691,118,5411,118,5411,099,2711,099,2711,115,4661,115,4661,155,7851,155,7851,039,4061,039,4061,208,0361,212,7951,050,1611,050,1611,194,9111,051,208863,933863,9331,189,3161,048,1071,178,0361,178,0361,546,8151,239,9591,199,4441,199,4441,396,3881,161,1751,158,2371,158,23778,2881,122,28068,81068,81060,52060,52038,89438,89443,39143,3910028,30824,02518,665
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
43,174
0
0
0
49,417
0
0
0
1,371,523
0
0
0
156,036
0
0
0
176,985
0
0
0
300,064
0
0
0
201,234
0
0
0
187,749
0
0
0
171,440
0
0
0
204,756
0
0
0
224,892
0
0
0
127,696
0
0
0
88,447
168,959
168,959
177,304
87,699
72,077
72,077
92,128
91,146
87,585
87,585
1,199,347
1,143,350
1,193,468
1,193,468
1,514,740
1,167,616
1,644,819
1,644,819
2,123,900
1,492,000
407,000
407,000
10,200
10,200
10,20010,200407,000407,0001,492,0002,123,9001,644,8191,644,8191,167,6161,514,7401,193,4681,193,4681,143,3501,199,34787,58587,58591,14692,12872,07772,07787,699177,304168,959168,95988,447000127,696000224,892000204,756000171,440000187,749000201,234000300,064000176,985000156,0360001,371,52300049,41700043,1740000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,500
0
0
0
61,751
0
0
0
30,533
0
0
0
14,593
0
0
0
19
0
0
0
408
0
0
0
105,543
0
0
0
111,059
0
0
0
1,088
0
0
0
245
206,911
206,911
206,948
40
0
0
0
462,530
0
0
0
1,763,373
0
0
0
925,257
0
0
0
648,600
0
0
0
0
0000648,600000925,2570001,763,373000462,53000040206,948206,911206,9112450001,088000111,059000105,5430004080001900014,59300030,53300061,75100033,5000000000000000000000000
       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
206,911
206,911
206,948
206,948
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
648,600
0
0
0
0
0000648,600000000000000000206,948206,948206,911206,91100000000000000000000000000000000000000000000000000000000000
       Accounts payable 
6,497
7,934
9,140
0
0
13,194
13,194
13,627
13,627
12,780
12,780
12,240
12,240
15,190
15,015
13,554
13,554
21,137
20,313
15,896
15,896
23,195
23,195
30,135
30,135
22,536
22,536
10,441
10,441
104,330
104,330
39,594
39,594
29,248
42,224
35,739
35,739
30,649
30,649
19,327
19,327
33,075
33,075
22,415
22,415
20,947
0
17,594
17,594
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65,139
0
0
0
90,235
0
0
0
120,437
0
0
0
237,500
0
0
0
465,800
465,800000237,500000120,43700090,23500065,1390000000000000000017,59417,594020,94722,41522,41533,07533,07519,32719,32730,64930,64935,73935,73942,22429,24839,59439,594104,330104,33010,44110,44122,53622,53630,13530,13523,19523,19515,89615,89620,31321,13713,55413,55415,01515,19012,24012,24012,78012,78013,62713,62713,19413,194009,1407,9346,497
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
30,394
0
0
0
34,402
0
0
0
1,346,238
0
0
0
94,374
0
0
0
152,224
0
0
0
157,596
0
0
0
124,901
0
0
0
141,650
0
0
0
137,957
0
0
0
78,266
0
0
0
53,910
0
0
0
55,089
0
0
0
19,421
77,734
77,734
87,264
27,652
70,896
70,896
92,128
26,007
84,196
84,196
1,195,472
1,053,115
1,179,945
1,179,945
1,494,246
1,047,179
1,625,830
1,625,830
2,096,700
605,900
373,800
373,800
10,200
10,200
10,20010,200373,800373,800605,9002,096,7001,625,8301,625,8301,047,1791,494,2461,179,9451,179,9451,053,1151,195,47284,19684,19626,00792,12870,89670,89627,65287,26477,73477,73419,42100055,08900053,91000078,266000137,957000141,650000124,901000157,596000152,22400094,3740001,346,23800034,40200030,3940000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
17,346
0
0
0
28,871
0
0
0
24,865
0
0
0
1,390,779
0
0
0
1,012,331
0
0
0
894,847
0
0
0
1,006,802
0
0
0
968,036
0
0
0
927,831
0
0
0
925,813
0
0
0
980,748
0
0
0
1,303,133
0
0
0
1,254,671
0
0
0
1,302,844
0
0
0
1,227,024
0
0
0
905,040
0
0
0
1,347,787
0
0
0
1,725,700
0
0
0
2,160,300
2,160,3000001,725,7000001,347,787000905,0400001,227,0240001,302,8440001,254,6710001,303,133000980,748000925,813000927,831000968,0360001,006,802000894,8470001,012,3310001,390,77900024,86500028,87100017,3460000000000
       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
416,700
0
426,503
0
435,485
0
553,506
0
84,945
0
752,100
0
992,600
0
0
00992,6000752,100084,9450553,5060435,4850426,5030416,70000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-33,500
0
0
0
-61,751
0
0
0
-30,533
0
0
0
-14,593
0
0
0
-19
0
0
0
-408
0
0
0
-105,543
0
0
0
-111,059
0
0
0
-1,088
0
0
0
-245
-206,911
-206,911
-206,948
-40
0
0
0
-462,530
0
0
0
-1,757,621
0
0
0
-810,863
0
0
0
-523,700
0
0
0
189,400
189,400000-523,700000-810,863000-1,757,621000-462,530000-40-206,948-206,911-206,911-245000-1,088000-111,059000-105,543000-408000-19000-14,593000-30,533000-61,751000-33,5000000000000000000000000
       Long-term Liabilities 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,437
0
0
0
18,161
0
0
0
7,900
0
0
0
1,082,100
1,082,1000007,90000018,16100012,4370000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,121
2,121
1,913
1,913
1,623
1,623
1,552
1,552
1,422
1,422
1,182
1,182
1,171
1,171
994
994
977
977
800
800
800
800
0
0
008008008008009779779949941,1711,1711,1821,1821,4221,4221,5521,5521,6231,6231,9131,9132,1212,12100000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
92,273
100,400
129,382
129,535
0
164,075
164,075
216,967
216,967
245,999
245,999
265,748
265,748
171,246
298,450
176,726
176,726
183,524
183,693
189,817
189,817
189,158
189,158
223,282
223,282
231,854
231,854
232,557
232,557
872,539
872,539
874,202
874,202
870,437
870,437
882,218
882,218
885,821
885,821
875,513
875,513
812,446
812,446
812,302
812,302
804,094
804,094
808,995
808,995
800,505
800,505
1,363,604
1,363,604
1,362,615
1,362,615
1,412,190
1,412,190
1,390,225
1,390,225
1,386,533
1,386,533
1,350,760
1,350,760
1,854,936
1,854,936
1,802,267
1,802,267
1,847,299
1,847,299
1,649,194
1,649,194
1,728,437
1,728,437
0
1,743,492
0
2,763,276
0
2,492,300
0
2,458,800
0
2,401,100
2,401,10002,458,80002,492,30002,763,27601,743,49201,728,4371,728,4371,649,1941,649,1941,847,2991,847,2991,802,2671,802,2671,854,9361,854,9361,350,7601,350,7601,386,5331,386,5331,390,2251,390,2251,412,1901,412,1901,362,6151,362,6151,363,6041,363,604800,505800,505808,995808,995804,094804,094812,302812,302812,446812,446875,513875,513885,821885,821882,218882,218870,437870,437874,202874,202872,539872,539232,557232,557231,854231,854223,282223,282189,158189,158189,817189,817183,693183,524176,726176,726298,450171,246265,748265,748245,999245,999216,967216,967164,075164,0750129,535129,382100,40092,273
   Common Stock
78,950
100,365
129,382
0
0
129,382
129,382
170,726
170,726
170,136
170,136
170,136
170,136
175,983
170,280
178,740
178,740
178,740
171,324
179,030
179,030
179,030
173,684
218,330
218,330
218,637
213,936
218,637
218,637
855,107
849,610
854,371
854,371
858,181
858,178
862,113
862,113
868,451
868,451
870,557
870,557
869,070
869,070
868,799
868,799
869,269
862,321
868,313
868,313
868,084
859,965
1,445,433
1,445,433
1,444,903
1,437,757
1,439,326
1,439,326
1,439,276
1,436,460
1,438,602
1,438,602
1,438,601
1,434,459
1,971,525
1,971,525
1,971,648
1,967,023
1,971,065
1,966,925
1,970,999
1,963,109
1,971,095
1,971,095
1,970,847
1,965,824
3,000,619
3,000,619
3,000,600
2,996,000
3,000,600
3,000,600
3,017,200
3,017,200
3,017,2003,017,2003,000,6003,000,6002,996,0003,000,6003,000,6193,000,6191,965,8241,970,8471,971,0951,971,0951,963,1091,970,9991,966,9251,971,0651,967,0231,971,6481,971,5251,971,5251,434,4591,438,6011,438,6021,438,6021,436,4601,439,2761,439,3261,439,3261,437,7571,444,9031,445,4331,445,433859,965868,084868,313868,313862,321869,269868,799868,799869,070869,070870,557870,557868,451868,451862,113862,113858,178858,181854,371854,371849,610855,107218,637218,637213,936218,637218,330218,330173,684179,030179,030179,030171,324178,740178,740178,740170,280175,983170,136170,136170,136170,136170,726170,726129,382129,38200129,382100,36578,950
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
-3,814
0
0
0
-4,077
0
0
0
3,686
0
0
0
3,769
0
0
0
5,440
0
0
0
6,139
0
0
0
5,800
0
0
0
-7,756
0
0
0
-9,486
0
0
0
-6,088
0
0
0
-4,456
0
0
0
-8,918
0
0
0
11,266
0
0
0
13,349
0
0
0
19,413
0
0
0
25,225
0
0
0
91,272
0
0
0
3,800
0
0
0
0
00003,80000091,27200025,22500019,41300013,34900011,266000-8,918000-4,456000-6,088000-9,486000-7,7560005,8000006,1390005,4400003,7690003,686000-4,077000-3,8140000000000
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000-4,6000-4,6180-5,0230-5,7180-7,890000-4,625-4,625-3,512-3,512-4,142-4,142-2,600-2,600-2,816-2,816-699-699-26,156-26,156-24,872-24,872-24,311-24,311-15,281-15,281-20,337-20,337-7,103-7,103-14,034-14,034-20,282-20,282-19,097-19,097000-9,127-4,528-4,528-5,497-5,497-4,247-4,247-4,701-4,701-5,259-5,259-5,346-5,346-7,132-7,132-7,416-7,416-7,417-7,4170-5,4600000000000000
   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
11,409
11,409
13,349
13,349
19,484
33
19,413
44
23,306
73
25,225
30
52,682
52,682
91,272
91,272
2,631
2,631
3,800
3,800
5,600
5,600
5,000
5,000
5,0005,0005,6005,6003,8003,8002,6312,63191,27291,27252,68252,6823025,2257323,3064419,4133319,48413,34913,34911,40911,40900000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.