0 XP   0   0   0

Incitec Pivot Ltd
Buy, Hold or Sell?

I guess you are interested in Incitec Pivot 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 Incitec Pivot Ltd

Let's start. I'm going to help you getting a better view of Incitec Pivot 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 Incitec Pivot 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 Incitec Pivot Ltd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Incitec Pivot Ltd. The closing price on 2022-10-03 was A$3.58 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.
Incitec Pivot 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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 Incitec Pivot 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 Incitec Pivot Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Incitec Pivot Ltd to the Specialty Chemicals industry mean.
  • A Net Profit Margin of 1.1% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Incitec Pivot Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.1%-1.1%
TTM1.1%YOY2.1%-1.0%
TTM1.1%5Y3.9%-2.9%
5Y3.9%10Y6.5%-2.6%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.3%-7.3%
TTM1.1%6.2%-5.1%
YOY2.1%7.2%-5.1%
5Y3.9%6.5%-2.6%
10Y6.5%6.5%0.0%
1.1.2. Return on Assets

Shows how efficient Incitec Pivot Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Incitec Pivot Ltd to the Specialty Chemicals industry mean.
  • 1.5% Return on Assets means that Incitec Pivot Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Incitec Pivot Ltd:

  • The MRQ is 2.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.0%TTM1.5%+0.6%
TTM1.5%YOY0.3%+1.2%
TTM1.5%5Y0.8%+0.7%
5Y0.8%10Y0.9%-0.1%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%1.6%+0.4%
TTM1.5%1.5%0.0%
YOY0.3%1.6%-1.3%
5Y0.8%1.4%-0.6%
10Y0.9%1.5%-0.6%
1.1.3. Return on Equity

Shows how efficient Incitec Pivot Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Incitec Pivot Ltd to the Specialty Chemicals industry mean.
  • 3.6% Return on Equity means the company generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Incitec Pivot Ltd:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM2.6%+1.0%
TTM2.6%YOY0.6%+2.0%
TTM2.6%5Y1.5%+1.1%
5Y1.5%10Y1.7%-0.2%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%3.1%+0.5%
TTM2.6%2.9%-0.3%
YOY0.6%3.0%-2.4%
5Y1.5%2.6%-1.1%
10Y1.7%2.8%-1.1%

1.2. Operating Efficiency of Incitec Pivot Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Incitec Pivot Ltd is operating .

  • Measures how much profit Incitec Pivot 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 Incitec Pivot Ltd to the Specialty Chemicals industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Incitec Pivot Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.9%-1.9%
TTM1.9%YOY4.3%-2.4%
TTM1.9%5Y6.2%-4.3%
5Y6.2%10Y9.7%-3.6%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM1.9%8.2%-6.3%
YOY4.3%9.3%-5.0%
5Y6.2%8.0%-1.8%
10Y9.7%6.6%+3.1%
1.2.2. Operating Ratio

Measures how efficient Incitec Pivot Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 0.0% means that the operating costs are $0.00for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Incitec Pivot Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.120-0.120
TTM0.120YOY0.404-0.283
TTM0.1205Y0.530-0.409
5Y0.53010Y0.561-0.031
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.626-1.626
TTM0.1201.555-1.435
YOY0.4041.448-1.044
5Y0.5301.395-0.865
10Y0.5611.153-0.592

1.3. Liquidity of Incitec Pivot Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Incitec Pivot Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 146.1% means the company has $1.46 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Incitec Pivot Ltd:

  • The MRQ is 1.461. The company is just able to pay all its short-term debts.
  • The TTM is 1.326. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.461TTM1.326+0.136
TTM1.326YOY1.088+0.238
TTM1.3265Y0.999+0.327
5Y0.99910Y0.701+0.298
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4611.750-0.289
TTM1.3261.731-0.405
YOY1.0881.755-0.667
5Y0.9991.689-0.690
10Y0.7011.457-0.756
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Specialty Chemicals industry mean)
  • A Quick Ratio of 48.1% means the company can pay off $0.48 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Incitec Pivot Ltd:

  • The MRQ is 0.481. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.507. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.481TTM0.507-0.025
TTM0.507YOY0.440+0.067
TTM0.5075Y0.407+0.100
5Y0.40710Y0.389+0.018
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4810.800-0.319
TTM0.5070.801-0.294
YOY0.4400.874-0.434
5Y0.4070.807-0.400
10Y0.3890.804-0.415

1.4. Solvency of Incitec Pivot Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Incitec Pivot Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Debt to Asset Ratio of 0.43 means that Incitec Pivot Ltd assets are financed with 42.8% credit (debt) and the remaining percentage (100% - 42.8%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Incitec Pivot Ltd:

  • The MRQ is 0.428. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.425. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.428TTM0.425+0.003
TTM0.425YOY0.453-0.027
TTM0.4255Y0.463-0.038
5Y0.46310Y0.458+0.005
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4280.442-0.014
TTM0.4250.428-0.003
YOY0.4530.432+0.021
5Y0.4630.429+0.034
10Y0.4580.435+0.023
1.4.2. Debt to Equity Ratio

Measures if Incitec Pivot Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Debt to Equity ratio of 74.9% means that company has $0.75 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Incitec Pivot Ltd:

  • The MRQ is 0.749. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.740. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.749TTM0.740+0.009
TTM0.740YOY0.836-0.096
TTM0.7405Y0.871-0.131
5Y0.87110Y0.851+0.020
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7490.800-0.051
TTM0.7400.762-0.022
YOY0.8360.775+0.061
5Y0.8710.780+0.091
10Y0.8510.812+0.039

2. Market Valuation of Incitec Pivot Ltd

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Incitec Pivot Ltd.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 14.70 means the investor is paying $14.70 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Incitec Pivot Ltd:

  • The EOD is 13.890. Good. +1
  • The MRQ is 14.705. Good. +1
  • The TTM is 26.305. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD13.890MRQ14.705-0.815
MRQ14.705TTM26.305-11.601
TTM26.305YOY33.327-7.022
TTM26.3055Y23.196+3.109
5Y23.19610Y21.525+1.671
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD13.89013.857+0.033
MRQ14.70514.556+0.149
TTM26.30518.291+8.014
YOY33.32716.594+16.733
5Y23.19617.460+5.736
10Y21.52519.018+2.507
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Incitec Pivot 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 Incitec Pivot Ltd:

  • The MRQ is 0.039. Very good. +2
  • The TTM is 0.542. Good. +1
Trends
Current periodCompared to+/- 
MRQ0.039TTM0.542-0.503
TTM0.542YOY-0.623+1.165
TTM0.5425Y1.903-1.361
5Y1.90310Y1.814+0.089
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0390.023+0.016
TTM0.5420.041+0.501
YOY-0.6230.044-0.667
5Y1.9030.003+1.900
10Y1.8140.014+1.800

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 1.37 means the investor is paying $1.37 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Incitec Pivot Ltd:

  • The EOD is 1.295. Good. +1
  • The MRQ is 1.371. Good. +1
  • The TTM is 1.112. Good. +1
Trends
Current periodCompared to+/- 
EOD1.295MRQ1.371-0.076
MRQ1.371TTM1.112+0.259
TTM1.112YOY0.784+0.328
TTM1.1125Y1.062+0.049
5Y1.06210Y1.124-0.062
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD1.2951.936-0.641
MRQ1.3712.148-0.777
TTM1.1122.421-1.309
YOY0.7842.163-1.379
5Y1.0622.117-1.055
10Y1.1241.647-0.523

2.4. Latest News of Incitec Pivot Ltd

Does Incitec Pivot 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 Incitec Pivot Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2022-09-13
06:47
Should You Think About Buying Incitec Pivot Limited (ASX:IPL) Now?Read

3. Holders & Insider Transactions

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

3.1. Funds holding Incitec Pivot Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31Price (T.Rowe) International Value Equity Fund1.56-30243355--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.54-29947318--
2020-12-31Oakmark International Small Cap Fund1.13-21882444--
2020-12-31Price (T.Rowe) International Value Equity Trust1-19487224--
2020-12-31Oakmark Global Fund0.97-18878254--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.64-12397925--
2021-02-28iShares MSCI EAFE Small Cap ETF0.43-8386707--
2021-02-28iShares Core MSCI EAFE ETF0.43-8267837--
2021-01-31DFA International Value Series0.34999999-6817226--
2021-01-31DFA International Core Equity Portfolio0.33000002-6415181--
Total 8.380000010162723471  

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Incitec Pivot 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--2.7642.781-1%2.905-5%2.977-7%2.886-4%
Book Value Per Share Growth----0.0170%0.012-100%-0.0010%0.013-100%
Current Ratio--1.4611.326+10%1.088+34%0.999+46%0.701+108%
Debt To Asset Ratio--0.4280.425+1%0.453-5%0.463-8%0.458-7%
Debt To Equity Ratio--0.7490.740+1%0.836-10%0.871-14%0.851-12%
Dividend Per Share--0.0410.023+78%0.005+740%0.032+31%0.032+28%
Eps--0.0990.064+53%0.014+627%0.041+139%0.025+296%
Eps Growth--373.827127.489+193%-51.219+114%69.869+435%97.530+283%
Gains Per Share--0.0410.006+564%0.017+151%0.030+36%0.045-8%
Gross Profit Margin--1.0001.0000%-0.165+117%0.017+5845%0.087+1046%
Net Profit Margin---0.011-100%0.021-100%0.039-100%0.065-100%
Operating Margin---0.019-100%0.043-100%0.062-100%0.097-100%
Operating Ratio---0.120-100%0.404-100%0.530-100%0.561-100%
Pb Ratio1.295-6%1.3711.112+23%0.784+75%1.062+29%1.124+22%
Pe Ratio13.890-6%14.70526.305-44%33.327-56%23.196-37%21.525-32%
Peg Ratio--0.0390.542-93%-0.623+1683%1.903-98%1.814-98%
Price Per Share3.580-6%3.7903.088+23%2.274+67%3.094+23%3.153+20%
Quick Ratio--0.4810.507-5%0.440+9%0.407+18%0.389+24%
Return On Assets--0.0200.015+38%0.003+554%0.008+153%0.009+126%
Return On Equity--0.0360.026+38%0.006+526%0.015+140%0.017+116%
 EOD+3 -0MRQTTM+10 -8YOY+13 -75Y+14 -510Y+13 -7

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.890
Price to Book Ratio (EOD)Between0-11.295
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.481
Current Ratio (MRQ)Greater than11.461
Debt to Asset Ratio (MRQ)Less than10.428
Debt to Equity Ratio (MRQ)Less than10.749
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.020
Total4/10 (40.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.773
Ma 20Greater thanMa 503.665
Ma 50Greater thanMa 1003.708
Ma 100Greater thanMa 2003.588
OpenGreater thanClose3.505
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-03-31. Currency in AUD. All numbers in thousands.

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets1,920,800
Long-term Assets1,920,800
Total Current Assets
Net Receivables 632,600
Inventory 978,400
Other Current Assets 94,500
Total Current Assets  (as reported)1,920,800
Total Current Assets  (calculated)1,705,500
+/- 215,300
Long-term Assets
Property Plant Equipment 3,983,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)3,983,000
+/- 3,983,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,314,300
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 997,400
Other Current Liabilities 261,800
Total Current Liabilities  (as reported)1,314,300
Total Current Liabilities  (calculated)1,259,200
+/- 55,100
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Retained Earnings 2,004,100
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)2,004,100
+/- 2,004,100
Other
Net Tangible Assets 2,586,000



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-31
> Total Assets 
0
0
0
867,146
0
995,748
0
971,393
1,002,489
1,002,489
845,249
856,342
1,064,962
1,064,962
1,303,202
1,303,202
1,252,671
1,252,671
1,639,300
1,639,300
1,823,800
1,823,800
8,039,600
8,185,400
8,768,700
8,768,700
6,631,200
6,631,200
6,451,200
6,451,200
6,310,300
6,309,500
6,552,400
6,552,400
7,001,900
7,001,900
6,765,700
6,765,700
7,013,400
7,013,400
6,975,000
6,975,000
7,683,800
7,683,800
7,648,100
7,648,100
7,970,200
7,970,200
8,439,300
8,439,300
9,196,300
9,196,300
8,475,600
8,475,600
8,679,000
8,666,900
8,494,600
8,494,600
8,821,700
8,821,700
8,466,800
8,466,800
8,954,000
8,954,000
8,938,700
8,938,700
9,379,500
9,379,500
0
9,953,500
0
9,291,000
0
8,825,400
0
9,390,600
0
0
009,390,60008,825,40009,291,00009,953,50009,379,5009,379,5008,938,7008,938,7008,954,0008,954,0008,466,8008,466,8008,821,7008,821,7008,494,6008,494,6008,666,9008,679,0008,475,6008,475,6009,196,3009,196,3008,439,3008,439,3007,970,2007,970,2007,648,1007,648,1007,683,8007,683,8006,975,0006,975,0007,013,4007,013,4006,765,7006,765,7007,001,9007,001,9006,552,4006,552,4006,309,5006,310,3006,451,2006,451,2006,631,2006,631,2008,768,7008,768,7008,185,4008,039,6001,823,8001,823,8001,639,3001,639,3001,252,6711,252,6711,303,2021,303,2021,064,9621,064,962856,342845,2491,002,4891,002,489971,3930995,7480867,146000
   > Total Current Assets 
0
0
0
350,599
0
0
0
460,930
0
0
0
369,378
0
0
0
595,539
0
0
0
909,000
0
0
0
1,867,000
0
0
0
1,033,900
0
0
0
985,900
0
0
0
1,388,000
0
0
0
1,020,500
0
0
0
1,175,200
0
0
0
833,600
0
0
0
1,343,900
0
0
1,141,900
1,141,900
1,009,800
1,009,800
1,453,000
1,453,000
1,242,900
1,242,900
1,471,500
1,471,500
1,381,800
1,381,800
1,550,800
1,550,800
1,472,100
1,472,100
1,529,900
1,529,900
1,266,700
1,266,700
1,819,400
1,819,400
1,920,800
1,920,800
1,920,8001,920,8001,819,4001,819,4001,266,7001,266,7001,529,9001,529,9001,472,1001,472,1001,550,8001,550,8001,381,8001,381,8001,471,5001,471,5001,242,9001,242,9001,453,0001,453,0001,009,8001,009,8001,141,9001,141,900001,343,900000833,6000001,175,2000001,020,5000001,388,000000985,9000001,033,9000001,867,000000909,000000595,539000369,378000460,930000350,599000
       Cash And Cash Equivalents 
0
0
0
21,269
0
0
0
83,846
0
0
0
3,351
0
0
0
161,658
0
0
0
218,300
0
0
0
479,700
0
0
0
125,200
0
0
0
48,700
0
0
0
379,700
0
0
0
154,100
0
0
0
270,600
0
0
0
70,500
0
0
0
606,300
0
0
427,100
427,100
90,100
90,100
627,900
627,900
188,100
188,100
588,500
588,500
258,100
258,100
576,400
576,400
0
210,900
0
554,600
0
124,000
0
651,800
0
0
00651,8000124,0000554,6000210,9000576,400576,400258,100258,100588,500588,500188,100188,100627,900627,90090,10090,100427,100427,10000606,30000070,500000270,600000154,100000379,70000048,700000125,200000479,700000218,300000161,6580003,35100083,84600021,269000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
12,341
0
0
0
2,019
0
0
0
292,100
0
0
0
30,300
0
0
0
46,900
0
0
0
30,200
0
0
0
40,800
0
0
0
32,200
0
0
0
5,600
0
0
0
0
0
0
0
9,100
0
0
9,200
9,200
0
0
22,600
22,600
0
0
13,300
13,300
2,600
2,600
6,200
6,200
0
0
0
0
0
0
0
0
0
0
00000000006,2006,2002,6002,60013,30013,3000022,60022,600009,2009,200009,10000000005,60000032,20000040,80000030,20000046,90000030,300000292,1000002,01900012,34100000000000
       Net Receivables 
0
0
0
108,988
0
145,169
0
123,745
113,093
113,093
75,901
75,901
141,742
141,742
121,445
121,445
205,119
205,119
167,400
167,400
265,400
265,400
625,300
625,300
460,000
460,000
355,400
323,000
338,800
338,800
437,500
443,800
409,200
409,200
451,900
451,900
398,300
398,300
372,900
372,900
358,000
358,000
400,900
364,700
362,600
362,600
265,500
265,500
326,000
326,000
288,800
288,800
352,500
352,500
260,600
256,100
328,300
328,300
337,700
337,700
386,900
386,900
311,500
311,500
366,100
366,100
316,700
316,700
543,300
543,300
373,900
373,900
419,800
419,800
487,600
487,600
632,600
632,600
632,600632,600487,600487,600419,800419,800373,900373,900543,300543,300316,700316,700366,100366,100311,500311,500386,900386,900337,700337,700328,300328,300256,100260,600352,500352,500288,800288,800326,000326,000265,500265,500362,600362,600364,700400,900358,000358,000372,900372,900398,300398,300451,900451,900409,200409,200443,800437,500338,800338,800323,000355,400460,000460,000625,300625,300265,400265,400167,400167,400205,119205,119121,445121,445141,742141,74275,90175,901113,093113,093123,7450145,1690108,988000
       Other Current Assets 
0
0
0
14,699
0
20,078
0
7,047
13,194
13,194
4,054
6,135
11,451
11,451
13,780
11,761
13,680
13,680
9,500
9,500
22,300
22,300
56,500
56,500
58,700
58,700
97,600
141,700
54,800
54,800
126,700
126,700
66,500
66,500
78,500
37,700
95,900
95,900
89,800
57,600
58,800
58,800
68,100
98,700
76,100
76,100
46,600
63,500
59,400
59,400
38,400
38,400
65,000
65,000
39,300
43,800
93,800
93,800
76,200
76,200
87,800
90,600
63,300
76,600
56,300
56,300
56,800
56,800
84,100
84,100
47,200
127,000
61,900
61,900
102,300
102,300
94,500
94,500
94,50094,500102,300102,30061,90061,900127,00047,20084,10084,10056,80056,80056,30056,30076,60063,30090,60087,80076,20076,20093,80093,80043,80039,30065,00065,00038,40038,40059,40059,40063,50046,60076,10076,10098,70068,10058,80058,80057,60089,80095,90095,90037,70078,50066,50066,500126,700126,70054,80054,800141,70097,60058,70058,70056,50056,50022,30022,3009,5009,50013,68013,68011,76113,78011,45111,4516,1354,05413,19413,1947,047020,078014,699000
   > Long-term Assets 
0
0
0
516,547
0
0
0
510,463
0
0
0
486,964
0
0
0
707,663
0
0
0
730,300
0
0
0
6,318,400
0
0
0
5,597,300
0
0
0
5,323,600
0
0
0
5,613,900
0
0
0
5,992,900
0
0
0
6,508,600
0
0
0
7,136,600
0
0
0
7,852,400
0
0
0
7,525,000
0
0
0
7,368,700
0
0
0
7,482,500
0
0
0
7,828,700
0
0
0
7,761,100
0
0
0
7,571,200
0
0
007,571,2000007,761,1000007,828,7000007,482,5000007,368,7000007,525,0000007,852,4000007,136,6000006,508,6000005,992,9000005,613,9000005,323,6000005,597,3000006,318,400000730,300000707,663000486,964000510,463000516,547000
       Property Plant Equipment 
0
0
0
296,615
0
294,113
0
296,132
297,500
297,500
291,971
283,855
286,120
286,120
478,097
478,097
505,422
505,422
502,100
502,100
502,100
502,100
1,689,200
1,670,600
1,926,900
1,926,900
1,663,400
1,663,400
1,667,800
1,667,800
1,844,100
1,844,100
2,005,400
2,005,400
2,283,300
2,283,300
2,443,200
2,443,200
2,738,500
2,738,500
2,771,400
2,771,400
3,033,500
3,033,500
3,235,200
3,235,200
3,511,400
3,511,400
3,755,800
3,755,800
4,003,600
4,003,600
3,815,600
3,815,600
3,892,700
3,892,700
3,889,100
3,889,100
3,854,800
3,854,800
3,878,900
3,878,900
4,004,300
4,004,300
4,068,000
4,068,000
4,190,000
4,190,000
4,588,400
4,588,400
4,292,800
4,292,800
4,211,200
4,211,200
4,143,400
4,143,400
3,983,000
3,983,000
3,983,0003,983,0004,143,4004,143,4004,211,2004,211,2004,292,8004,292,8004,588,4004,588,4004,190,0004,190,0004,068,0004,068,0004,004,3004,004,3003,878,9003,878,9003,854,8003,854,8003,889,1003,889,1003,892,7003,892,7003,815,6003,815,6004,003,6004,003,6003,755,8003,755,8003,511,4003,511,4003,235,2003,235,2003,033,5003,033,5002,771,4002,771,4002,738,5002,738,5002,443,2002,443,2002,283,3002,283,3002,005,4002,005,4001,844,1001,844,1001,667,8001,667,8001,663,4001,663,4001,926,9001,926,9001,670,6001,689,200502,100502,100502,100502,100505,422505,422478,097478,097286,120286,120283,855291,971297,500297,500296,1320294,1130296,615000
       Goodwill 
0
0
0
185,354
0
0
0
183,809
178,906
178,906
183,809
174,004
183,809
183,809
183,809
183,809
0
0
183,800
183,800
0
0
3,301,400
3,407,300
0
0
2,649,300
2,649,300
0
0
2,560,900
2,553,500
0
0
2,516,600
2,516,600
0
0
2,449,800
2,449,800
0
0
2,537,800
2,537,800
0
0
2,580,500
2,580,500
0
0
2,883,200
2,883,200
0
0
2,770,200
2,758,100
0
0
2,731,700
2,731,700
0
0
2,618,400
2,618,400
0
0
2,724,500
2,724,500
0
0
0
2,638,100
0
0
0
2,636,800
0
0
002,636,8000002,638,1000002,724,5002,724,500002,618,4002,618,400002,731,7002,731,700002,758,1002,770,200002,883,2002,883,200002,580,5002,580,500002,537,8002,537,800002,449,8002,449,800002,516,6002,516,600002,553,5002,560,900002,649,3002,649,300003,407,3003,301,40000183,800183,80000183,809183,809183,809183,809174,004183,809178,906178,906183,809000185,354000
       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
355,200
355,200
320,500
320,500
335,500
335,500
326,200
326,200
365,700
365,700
342,300
342,300
357,700
357,700
0
0
0
326,300
0
0
0
324,800
0
0
00324,800000326,300000357,700357,700342,300342,300365,700365,700326,200326,200335,500335,500320,500320,500355,200355,200000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
180,661
0
183,809
178,906
178,906
192,250
174,004
191,391
191,391
196,210
12,401
195,140
195,140
193,700
9,900
190,500
190,500
3,856,200
554,800
4,452,700
4,452,700
3,153,000
503,700
2,958,000
2,958,000
3,010,000
449,100
2,815,600
2,815,600
2,942,300
425,700
2,782,800
2,782,800
2,845,200
395,400
2,844,500
2,844,500
2,961,000
423,200
2,949,000
2,949,000
2,992,300
411,800
3,194,100
3,194,100
3,346,300
463,100
3,169,400
3,169,400
3,182,500
412,300
3,158,200
3,158,200
3,121,000
389,300
2,950,800
2,950,800
428,200
428,200
3,073,000
3,073,000
455,000
455,000
0
3,370,500
0
381,600
0
2,909,300
0
364,100
0
0
00364,10002,909,3000381,60003,370,5000455,000455,0003,073,0003,073,000428,200428,2002,950,8002,950,800389,3003,121,0003,158,2003,158,200412,3003,182,5003,169,4003,169,400463,1003,346,3003,194,1003,194,100411,8002,992,3002,949,0002,949,000423,2002,961,0002,844,5002,844,500395,4002,845,2002,782,8002,782,800425,7002,942,3002,815,6002,815,600449,1003,010,0002,958,0002,958,000503,7003,153,0004,452,7004,452,700554,8003,856,200190,500190,5009,900193,700195,140195,14012,401196,210191,391191,391174,004192,250178,906178,906183,8090180,66100000
       Other Assets 
0
0
0
0
0
212,587
0
214,331
208,266
208,266
194,722
203,109
227,988
227,988
229,566
229,566
217,140
217,140
228,200
228,200
497,500
497,500
4,482,000
4,482,000
5,053,300
5,053,300
3,933,900
3,933,900
3,793,900
3,793,900
3,486,900
3,479,500
3,200,300
3,200,300
3,330,600
3,330,600
3,210,200
3,210,200
3,254,400
3,254,400
3,211,800
3,211,800
3,475,100
3,475,100
3,395,800
3,395,800
3,625,200
3,625,200
3,662,000
3,662,000
3,848,800
3,848,800
3,624,900
3,624,900
3,644,400
3,632,300
3,595,700
3,595,700
3,513,900
3,513,900
3,345,000
66,600
65,900
82,900
73,600
53,000
101,500
54,100
153,700
153,700
66,200
66,200
66,300
66,300
102,100
102,100
64,900
64,900
64,90064,900102,100102,10066,30066,30066,20066,200153,700153,70054,100101,50053,00073,60082,90065,90066,6003,345,0003,513,9003,513,9003,595,7003,595,7003,632,3003,644,4003,624,9003,624,9003,848,8003,848,8003,662,0003,662,0003,625,2003,625,2003,395,8003,395,8003,475,1003,475,1003,211,8003,211,8003,254,4003,254,4003,210,2003,210,2003,330,6003,330,6003,200,3003,200,3003,479,5003,486,9003,793,9003,793,9003,933,9003,933,9005,053,3005,053,3004,482,0004,482,000497,500497,500228,200228,200217,140217,140229,566229,566227,988227,988203,109194,722208,266208,266214,3310212,58700000
> Total Liabilities 
0
0
0
293,764
0
405,715
0
339,874
416,806
416,806
285,283
291,183
532,833
532,833
923,205
923,205
860,262
860,262
1,104,300
1,104,300
1,249,400
1,249,400
4,892,700
5,030,100
4,538,700
4,538,700
3,250,100
3,250,100
3,061,800
3,061,800
2,699,000
2,698,200
2,996,300
2,996,300
3,295,200
3,295,200
3,097,700
3,097,700
2,982,000
2,982,000
2,995,100
2,995,100
3,464,000
3,464,000
3,362,600
3,362,600
3,563,200
3,563,200
3,948,000
3,948,000
4,508,100
4,508,100
3,917,200
3,917,200
4,102,700
4,082,400
3,791,400
3,791,400
4,062,600
4,062,600
3,815,900
3,821,600
4,209,800
4,209,800
4,375,800
4,375,800
4,691,700
4,691,700
0
5,121,100
0
4,087,700
0
3,670,300
0
4,022,000
0
0
004,022,00003,670,30004,087,70005,121,10004,691,7004,691,7004,375,8004,375,8004,209,8004,209,8003,821,6003,815,9004,062,6004,062,6003,791,4003,791,4004,082,4004,102,7003,917,2003,917,2004,508,1004,508,1003,948,0003,948,0003,563,2003,563,2003,362,6003,362,6003,464,0003,464,0002,995,1002,995,1002,982,0002,982,0003,097,7003,097,7003,295,2003,295,2002,996,3002,996,3002,698,2002,699,0003,061,8003,061,8003,250,1003,250,1004,538,7004,538,7005,030,1004,892,7001,249,4001,249,4001,104,3001,104,300860,262860,262923,205923,205532,833532,833291,183285,283416,806416,806339,8740405,7150293,764000
   > Total Current Liabilities 
0
0
0
215,007
0
382,539
0
299,063
376,035
376,035
261,027
261,027
466,132
466,132
362,191
362,191
377,726
377,726
356,800
356,800
556,400
556,400
3,656,000
3,700,900
1,150,100
1,150,100
1,175,200
1,175,200
905,700
905,700
915,400
914,600
965,600
965,600
1,163,200
1,163,200
874,900
874,900
1,092,200
1,092,200
882,600
882,600
1,160,800
1,160,800
940,500
940,500
990,100
990,100
1,593,200
1,593,200
1,896,200
1,896,200
974,800
974,800
1,070,200
1,070,200
833,200
833,200
1,165,000
1,165,000
1,633,700
1,633,700
1,407,400
1,407,400
2,377,200
2,377,200
2,504,100
2,504,100
1,619,800
1,619,800
1,329,500
1,329,500
1,235,000
1,235,000
1,528,400
1,528,400
1,314,300
1,314,300
1,314,3001,314,3001,528,4001,528,4001,235,0001,235,0001,329,5001,329,5001,619,8001,619,8002,504,1002,504,1002,377,2002,377,2001,407,4001,407,4001,633,7001,633,7001,165,0001,165,000833,200833,2001,070,2001,070,200974,800974,8001,896,2001,896,2001,593,2001,593,200990,100990,100940,500940,5001,160,8001,160,800882,600882,6001,092,2001,092,200874,900874,9001,163,2001,163,200965,600965,600914,600915,400905,700905,7001,175,2001,175,2001,150,1001,150,1003,700,9003,656,000556,400556,400356,800356,800377,726377,726362,191362,191466,132466,132261,027261,027376,035376,035299,0630382,5390215,007000
       Short-term Debt 
0
0
0
40,663
0
0
0
63,055
0
0
0
12,514
0
0
0
7,103
0
0
0
292,100
0
0
0
2,238,800
0
0
0
432,200
0
0
0
108,500
0
0
0
95,700
0
0
0
125,700
0
0
0
33,500
0
0
0
33,900
0
0
0
747,100
0
0
2,289,400
11,100
2,280,900
2,280,900
12,100
12,100
697,300
11,100
212,900
212,900
1,151,100
12,000
1,213,400
1,213,400
0
20,700
0
62,700
0
15,500
0
63,800
0
0
0063,800015,500062,700020,70001,213,4001,213,40012,0001,151,100212,900212,90011,100697,30012,10012,1002,280,9002,280,90011,1002,289,40000747,10000033,90000033,500000125,70000095,700000108,500000432,2000002,238,800000292,1000007,10300012,51400063,05500040,663000
       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
2,289,400
2,289,400
2,280,900
2,280,900
12,100
12,100
697,300
697,300
212,900
212,900
1,151,100
1,151,100
1,213,400
1,213,400
0
0
0
21,200
0
0
0
18,800
0
0
0018,80000021,2000001,213,4001,213,4001,151,1001,151,100212,900212,900697,300697,30012,10012,1002,280,9002,280,9002,289,4002,289,400000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
211,343
0
177,374
217,374
217,374
194,967
194,967
267,424
267,424
259,600
259,600
228,167
228,167
248,900
248,900
450,900
450,900
785,600
785,600
804,500
804,500
413,500
413,500
686,000
686,000
476,700
476,300
728,300
728,300
630,100
630,100
672,700
672,700
600,700
600,700
650,000
650,000
729,600
729,600
791,800
791,800
823,000
823,000
720,600
720,600
888,500
888,500
742,900
742,900
939,500
939,500
715,400
715,400
1,043,700
1,043,700
812,400
812,400
1,045,000
1,045,000
1,078,700
1,078,700
1,152,000
1,152,000
1,281,400
1,281,400
1,049,400
1,049,400
1,010,000
1,010,000
1,229,300
1,229,300
997,400
997,400
997,400997,4001,229,3001,229,3001,010,0001,010,0001,049,4001,049,4001,281,4001,281,4001,152,0001,152,0001,078,7001,078,7001,045,0001,045,000812,400812,4001,043,7001,043,700715,400715,400939,500939,500742,900742,900888,500888,500720,600720,600823,000823,000791,800791,800729,600729,600650,000650,000600,700600,700672,700672,700630,100630,100728,300728,300476,300476,700686,000686,000413,500413,500804,500804,500785,600785,600450,900450,900248,900248,900228,167228,167259,600259,600267,424267,424194,967194,967217,374217,374177,3740211,34300000
       Other Current Liabilities 
0
0
0
61,192
0
33,292
0
58,634
25,411
25,411
53,546
53,546
49,081
49,081
95,488
95,488
55,177
55,177
107,900
107,900
77,500
77,500
631,600
676,500
172,400
172,400
329,500
329,500
74,900
74,900
330,200
329,800
138,700
138,700
437,400
437,400
96,600
96,600
365,800
365,800
113,000
113,000
397,700
397,700
113,400
113,400
133,200
341,600
202,700
202,700
260,600
481,200
214,200
214,200
119,600
393,900
100,100
100,100
109,200
109,200
124,000
124,000
82,400
149,500
147,400
147,400
68,500
138,700
270,700
270,700
143,100
217,400
161,700
161,700
156,000
235,300
261,800
261,800
261,800261,800235,300156,000161,700161,700217,400143,100270,700270,700138,70068,500147,400147,400149,50082,400124,000124,000109,200109,200100,100100,100393,900119,600214,200214,200481,200260,600202,700202,700341,600133,200113,400113,400397,700397,700113,000113,000365,800365,80096,60096,600437,400437,400138,700138,700329,800330,20074,90074,900329,500329,500172,400172,400676,500631,60077,50077,500107,900107,90055,17755,17795,48895,48849,08149,08153,54653,54625,41125,41158,634033,292061,192000
   > Long-term Liabilities 
0
0
0
78,757
0
0
0
40,811
0
0
0
30,156
0
0
0
561,014
0
0
0
747,500
0
0
0
1,329,200
0
0
0
2,074,900
0
0
0
1,783,600
0
0
0
2,132,000
0
0
0
1,889,800
0
0
0
2,303,200
0
0
0
2,573,100
0
0
0
2,611,900
0
0
0
3,012,200
0
0
0
2,897,600
0
0
0
2,802,400
0
0
0
2,187,600
0
0
0
2,758,200
0
0
0
2,493,600
0
0
002,493,6000002,758,2000002,187,6000002,802,4000002,897,6000003,012,2000002,611,9000002,573,1000002,303,2000001,889,8000002,132,0000001,783,6000002,074,9000001,329,200000747,500000561,01400030,15600040,81100078,757000
       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
1,567,400
0
2,161,900
0
1,343,500
0
1,443,000
0
2,760,800
0
2,055,300
0
1,778,700
0
1,847,500
0
0
001,847,50001,778,70002,055,30002,760,80001,443,00001,343,50002,161,90001,567,4000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
8,778
0
21,762
21,513
21,513
17,142
12,821
37,124
37,124
131,014
131,014
127,536
127,536
117,500
117,500
103,000
103,000
632,100
632,100
702,300
702,300
605,700
605,700
582,900
582,900
556,200
556,200
479,200
479,200
463,900
463,900
418,300
418,300
203,200
203,200
184,600
184,600
269,200
269,200
266,400
266,400
448,800
448,800
292,700
292,700
261,900
261,900
252,100
252,100
291,300
291,300
197,100
197,100
176,500
176,500
158,500
158,500
640,500
640,500
655,100
655,100
744,600
744,600
740,500
740,500
702,900
702,900
656,600
656,600
646,100
646,100
675,300
675,300
675,300675,300646,100646,100656,600656,600702,900702,900740,500740,500744,600744,600655,100655,100640,500640,500158,500158,500176,500176,500197,100197,100291,300291,300252,100252,100261,900261,900292,700292,700448,800448,800266,400266,400269,200269,200184,600184,600203,200203,200418,300418,300463,900463,900479,200479,200556,200556,200582,900582,900605,700605,700702,300702,300632,100632,100103,000103,000117,500117,500127,536127,536131,014131,01437,12437,12412,82117,14221,51321,51321,76208,77800000
> Total Stockholder Equity
0
0
0
573,382
0
590,033
0
631,519
585,683
585,683
559,966
565,159
532,129
532,129
379,997
379,997
392,409
392,409
535,000
535,000
574,400
574,400
3,146,900
3,155,300
4,230,000
4,230,000
3,381,100
3,381,100
3,389,300
3,389,300
3,609,200
3,609,200
3,554,900
3,554,900
3,701,700
3,701,700
3,666,700
3,666,700
4,029,100
4,029,100
3,977,500
3,977,500
4,216,900
4,216,900
4,283,900
4,283,900
4,404,300
4,404,300
4,488,500
4,488,500
4,685,200
4,685,200
4,555,000
4,555,000
4,572,000
4,580,200
4,697,800
4,697,800
4,753,100
4,753,100
4,645,200
4,645,200
4,737,700
4,737,700
4,562,900
4,562,900
4,687,800
4,687,800
0
4,832,400
0
5,203,300
0
5,155,100
0
5,368,600
0
0
005,368,60005,155,10005,203,30004,832,40004,687,8004,687,8004,562,9004,562,9004,737,7004,737,7004,645,2004,645,2004,753,1004,753,1004,697,8004,697,8004,580,2004,572,0004,555,0004,555,0004,685,2004,685,2004,488,5004,488,5004,404,3004,404,3004,283,9004,283,9004,216,9004,216,9003,977,5003,977,5004,029,1004,029,1003,666,7003,666,7003,701,7003,701,7003,554,9003,554,9003,609,2003,609,2003,389,3003,389,3003,381,1003,381,1004,230,0004,230,0003,155,3003,146,900574,400574,400535,000535,000392,409392,409379,997379,997532,129532,129565,159559,966585,683585,683631,5190590,0330573,382000
   Common Stock
0
0
0
532,445
0
0
0
532,445
532,445
532,445
532,445
532,445
532,445
532,445
360,797
360,797
360,797
360,797
360,800
360,800
360,800
360,800
2,267,700
2,267,700
3,181,800
3,181,800
3,217,800
3,217,800
3,254,800
3,254,800
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,265,900
3,305,500
3,305,500
3,332,800
3,332,800
3,392,000
3,392,000
3,430,900
3,430,900
3,436,800
3,436,800
3,436,800
3,436,800
3,436,800
3,436,800
3,436,800
3,436,800
3,341,400
3,341,400
3,226,500
3,226,500
3,136,800
3,136,800
3,136,800
3,136,800
3,160,700
3,160,700
3,806,200
3,806,200
3,806,200
3,806,200
3,806,200
3,806,200
3,806,200
3,806,200
3,806,2003,806,2003,806,2003,806,2003,806,2003,806,2003,806,2003,806,2003,160,7003,160,7003,136,8003,136,8003,136,8003,136,8003,226,5003,226,5003,341,4003,341,4003,436,8003,436,8003,436,8003,436,8003,436,8003,436,8003,436,8003,436,8003,430,9003,430,9003,392,0003,392,0003,332,8003,332,8003,305,5003,305,5003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,265,9003,254,8003,254,8003,217,8003,217,8003,181,8003,181,8002,267,7002,267,700360,800360,800360,800360,800360,797360,797360,797360,797532,445532,445532,445532,445532,445532,445532,445000532,445000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
35,922
0
0
0
35,922
0
0
0
35,922
0
0
0
-5,829
0
0
0
17,700
0
0
0
371,900
0
0
0
119,100
0
0
0
7,000
0
0
0
-192,800
0
0
0
-178,400
0
0
0
-178,600
0
0
0
-144,800
0
0
0
-156,700
0
0
0
-187,300
0
0
0
-197,900
0
0
0
-55,400
0
0
0
-19,900
0
0
0
-221,800
0
0
0
-208,700
0
0
00-208,700000-221,800000-19,900000-55,400000-197,900000-187,300000-156,700000-144,800000-178,600000-178,400000-192,8000007,000000119,100000371,90000017,700000-5,82900035,92200035,92200035,922000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
-160,400
-160,400
-197,900
-197,900
-135,400
-146,700
-55,400
-68,400
-73,000
-78,200
-19,900
-26,200
115,500
115,500
-221,800
-221,800
-327,600
-327,600
-208,700
-208,700
-307,400
-307,400
-307,400-307,400-208,700-208,700-327,600-327,600-221,800-221,800115,500115,500-26,200-19,900-78,200-73,000-68,400-55,400-146,700-135,400-197,900-197,900-160,400-160,40000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in AUD. All numbers in thousands.




Cash Flow

Currency in AUD. All numbers in thousands.