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

United Overseas Australia Ltd
Buy, Hold or Sell?

Let's analyze United Overseas Australia Ltd together

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

I'm going to help you getting a better view of United Overseas Australia Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about United Overseas Australia Ltd

I send you an email if I find something interesting about United Overseas Australia Ltd.

1. Quick Overview

1.1. Quick analysis of United Overseas Australia Ltd (30 sec.)










1.2. What can you expect buying and holding a share of United Overseas Australia Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.03
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$1.52
Expected worth in 1 year
A$1.51
How sure are you?
87.2%

+ What do you gain per year?

Total Gains per Share
A$0.03
Return On Investment
6.4%

For what price can you sell your share?

Current Price per Share
A$0.55
Expected price per share
A$0.535 - A$0.57
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of United Overseas Australia Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.55
Intrinsic Value Per Share
A$0.00 - A$1.35
Total Value Per Share
A$1.52 - A$2.87

2.2. Growth of United Overseas Australia Ltd (5 min.)




Is United Overseas Australia Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.7b-$17.6m-1.0%

How much money is United Overseas Australia Ltd making?

Current yearPrevious yearGrowGrow %
Making money$23.2m$275.1m-$251.8m-1,080.9%
Net Profit Margin37.8%270.5%--

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

2.3. Financial Health of United Overseas Australia Ltd (5 min.)




2.4. Comparing to competitors in the Real Estate - Development industry (5 min.)




  Industry Rankings (Real Estate - Development)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of United Overseas Australia Ltd?

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

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

Speculation

The Price per Share of United Overseas Australia Ltd is A$0.55. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

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

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

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$1.52. Based on the TTM, the Book Value Change Per Share is A$0.00 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is A$0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of United Overseas Australia Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.012.5%0.012.6%0.011.5%0.011.7%0.012.1%
Usd Book Value Change Per Share0.000.6%0.00-0.2%0.010.9%0.023.9%0.012.4%
Usd Dividend Per Share0.000.8%0.011.3%0.000.2%0.000.4%0.000.3%
Usd Total Gains Per Share0.011.4%0.011.1%0.011.1%0.024.3%0.012.7%
Usd Price Per Share0.37-0.37-0.38-0.45-0.42-
Price to Earnings Ratio6.70-7.12-11.98-16.20-12.00-
Price-to-Total Gains Ratio47.16--107.79-203.31-500.04-901.15-
Price to Book Ratio0.36-0.36-0.36-0.45-0.52-
Price-to-Total Gains Ratio47.16--107.79-203.31-500.04-901.15-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.37213
Number of shares2687
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.00
Usd Book Value Change Per Share0.000.02
Usd Total Gains Per Share0.010.02
Gains per Quarter (2687 shares)15.8964.05
Gains per Year (2687 shares)63.55256.19
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
175-115425231246
2149-2211851462502
3224-3318276692758
4299-442461029231014
5373-5631012711541270
6448-6737415313851526
7523-7843817816151782
8597-8950220318462038
9672-10056622920772294
10747-11163025423082550

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%39.00.00.0100.0%78.024.00.076.5%
Book Value Change Per Share1.01.01.033.3%4.02.05.036.4%7.03.09.036.8%18.05.016.046.2%43.014.045.042.2%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%39.00.00.0100.0%102.00.00.0100.0%
Total Gains per Share2.01.00.066.7%9.02.00.081.8%16.03.00.084.2%34.05.00.087.2%88.014.00.086.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of United Overseas Australia 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--0.005-0.002+132%0.007-36%0.032-85%0.019-75%
Book Value Per Share--1.5211.518+0%1.534-1%1.463+4%1.250+22%
Current Ratio---2.226-100%3.453-100%3.094-100%3.000-100%
Debt To Asset Ratio--0.1510.158-4%0.150+1%0.157-4%0.187-19%
Debt To Equity Ratio--0.2610.276-5%0.260+1%0.278-6%0.343-24%
Dividend Per Share--0.0070.010-33%0.001+459%0.003+97%0.003+149%
Eps--0.0210.021-1%0.012+72%0.013+52%0.017+18%
Free Cash Flow Per Share--0.0180.033-46%0.035-50%0.032-44%0.021-17%
Free Cash Flow To Equity Per Share--0.0060.010-44%0.029-80%0.026-78%0.020-71%
Gross Profit Margin--1.0000.977+2%0.978+2%0.982+2%0.934+7%
Intrinsic Value_10Y_max--1.345--------
Intrinsic Value_10Y_min--0.002--------
Intrinsic Value_1Y_max--0.106--------
Intrinsic Value_1Y_min--0.070--------
Intrinsic Value_3Y_max--0.341--------
Intrinsic Value_3Y_min--0.152--------
Intrinsic Value_5Y_max--0.602--------
Intrinsic Value_5Y_min--0.167--------
Market Cap909325964.8000%909325964.800898303831.893+1%918625889.440-1%1090103447.276-17%1037670223.934-12%
Net Profit Margin--0.2460.378-35%2.705-91%3.828-94%2.021-88%
Operating Margin--0.3590.456-21%0.415-13%0.217+66%0.348+3%
Operating Ratio---0.1050.723-115%0.934-111%0.842-113%0.830-113%
Pb Ratio0.3620%0.3620.358+1%0.3620%0.454-20%0.516-30%
Pe Ratio6.7010%6.7017.119-6%11.975-44%16.204-59%12.004-44%
Price Per Share0.5500%0.5500.543+1%0.556-1%0.659-17%0.628-12%
Price To Free Cash Flow Ratio7.8480%7.8485.197+51%5.053+55%15.336-49%20.252-61%
Price To Total Gains Ratio47.1570%47.157-107.794+329%203.309-77%500.044-91%901.146-95%
Quick Ratio--3.9762.770+44%2.726+46%2.346+69%1.991+100%
Return On Assets--0.0110.012-1%0.135-92%0.201-94%0.105-89%
Return On Equity--0.0200.020-2%0.235-92%0.357-94%0.187-89%
Total Gains Per Share--0.0120.009+33%0.009+34%0.035-67%0.022-47%
Usd Book Value--1701439930.6001697879661.400+0%1715488176.400-1%1636178726.874+4%1398780477.416+22%
Usd Book Value Change Per Share--0.003-0.001+132%0.005-36%0.021-85%0.013-75%
Usd Book Value Per Share--1.0291.027+0%1.038-1%0.990+4%0.846+22%
Usd Dividend Per Share--0.0050.007-33%0.001+459%0.002+97%0.002+149%
Usd Eps--0.0140.014-1%0.008+72%0.009+52%0.012+18%
Usd Free Cash Flow--19599072.20036623117.567-46%38810790.900-50%35298506.884-44%23532932.960-17%
Usd Free Cash Flow Per Share--0.0120.022-46%0.023-50%0.021-44%0.014-17%
Usd Free Cash Flow To Equity Per Share--0.0040.007-44%0.019-80%0.018-78%0.013-71%
Usd Market Cap615249947.7840%615249947.784607792372.659+1%621542276.795-1%737563992.427-17%702087673.514-12%
Usd Price Per Share0.3720%0.3720.368+1%0.376-1%0.446-17%0.425-12%
Usd Profit--22952301.80023299172.067-1%275145114.205-92%385854480.058-94%198750497.846-88%
Usd Revenue--93211122.40075245362.600+24%63917471.675+46%74671035.996+25%75571995.570+23%
Usd Total Gains Per Share--0.0080.006+33%0.006+34%0.024-67%0.015-47%
 EOD+0 -0MRQTTM+18 -18YOY+13 -235Y+18 -1810Y+18 -18

3.3 Fundamental Score

Let's check the fundamental score of United Overseas Australia Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.701
Price to Book Ratio (EOD)Between0-10.362
Net Profit Margin (MRQ)Greater than00.246
Operating Margin (MRQ)Greater than00.359
Quick Ratio (MRQ)Greater than13.976
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.151
Debt to Equity Ratio (MRQ)Less than10.261
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.011
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of United Overseas Australia Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.369
Ma 20Greater thanMa 500.545
Ma 50Greater thanMa 1000.555
Ma 100Greater thanMa 2000.561
OpenGreater thanClose0.550
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About United Overseas Australia Ltd

United Overseas Australia Ltd, together with its subsidiaries, engages in the development and resale of land and buildings in Malaysia, Singapore, Vietnam, and Australia. The company operates through three segments: Investment, Land Development and Resale, and Others. The Investment segment holds various investment properties. The Land Development and Resale segment is involved in the development, construction, and sale of residential and commercial properties. The Others segment engages in the operation of hotels, and food and beverage outlets; and provision of facilities support, money lending, and management services, as well as car park operations. United Overseas Australia Ltd was incorporated in 1987 and is headquartered in Kuala Lumpur, Malaysia.

Fundamental data was last updated by Penke on 2024-09-04 16:57:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit United Overseas Australia Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • A Net Profit Margin of 24.6% means that $0.25 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of United Overseas Australia Ltd:

  • The MRQ is 24.6%. The company is making a huge profit. +2
  • The TTM is 37.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ24.6%TTM37.8%-13.2%
TTM37.8%YOY270.5%-232.7%
TTM37.8%5Y382.8%-345.0%
5Y382.8%10Y202.1%+180.7%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ24.6%1.9%+22.7%
TTM37.8%12.2%+25.6%
YOY270.5%12.1%+258.4%
5Y382.8%13.8%+369.0%
10Y202.1%14.3%+187.8%
4.3.1.2. Return on Assets

Shows how efficient United Overseas Australia Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • 1.1% Return on Assets means that United Overseas Australia Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of United Overseas Australia Ltd:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.2%0.0%
TTM1.2%YOY13.5%-12.4%
TTM1.2%5Y20.1%-19.0%
5Y20.1%10Y10.5%+9.6%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.1%+1.0%
TTM1.2%0.4%+0.8%
YOY13.5%0.8%+12.7%
5Y20.1%1.4%+18.7%
10Y10.5%1.5%+9.0%
4.3.1.3. Return on Equity

Shows how efficient United Overseas Australia Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • 2.0% Return on Equity means United Overseas Australia Ltd generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of United Overseas Australia Ltd:

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.0%0.0%
TTM2.0%YOY23.5%-21.5%
TTM2.0%5Y35.7%-33.6%
5Y35.7%10Y18.7%+16.9%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%0.2%+1.8%
TTM2.0%1.4%+0.6%
YOY23.5%2.9%+20.6%
5Y35.7%4.6%+31.1%
10Y18.7%4.4%+14.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of United Overseas Australia Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient United Overseas Australia Ltd is operating .

  • Measures how much profit United Overseas Australia 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 United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • An Operating Margin of 35.9% means the company generated $0.36  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of United Overseas Australia Ltd:

  • The MRQ is 35.9%. The company is operating very efficient. +2
  • The TTM is 45.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ35.9%TTM45.6%-9.7%
TTM45.6%YOY41.5%+4.1%
TTM45.6%5Y21.7%+23.9%
5Y21.7%10Y34.8%-13.2%
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
TTM45.6%-13.8%+59.4%
YOY41.5%17.6%+23.9%
5Y21.7%11.9%+9.8%
10Y34.8%13.8%+21.0%
4.3.2.2. Operating Ratio

Measures how efficient United Overseas Australia Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate - Development industry mean).
  • An Operation Ratio of -0.11 means that the operating costs are $-0.11 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of United Overseas Australia Ltd:

  • The MRQ is -0.105.
  • The TTM is 0.723. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ-0.105TTM0.723-0.828
TTM0.723YOY0.934-0.211
TTM0.7235Y0.842-0.119
5Y0.84210Y0.830+0.011
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.1051.660-1.765
TTM0.7231.298-0.575
YOY0.9340.881+0.053
5Y0.8420.903-0.061
10Y0.8300.878-0.048
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of United Overseas Australia Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if United Overseas Australia Ltd is able to pay off Short-term Debt.

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

Let's take a look of the Current Ratio trends of United Overseas Australia Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.226-2.226
TTM2.226YOY3.453-1.226
TTM2.2265Y3.094-0.867
5Y3.09410Y3.000+0.094
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.449-1.449
TTM2.2261.623+0.603
YOY3.4531.923+1.530
5Y3.0941.950+1.144
10Y3.0002.007+0.993
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • A Quick Ratio of 3.98 means the company can pay off $3.98 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of United Overseas Australia Ltd:

  • The MRQ is 3.976. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.770. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.976TTM2.770+1.205
TTM2.770YOY2.726+0.044
TTM2.7705Y2.346+0.424
5Y2.34610Y1.991+0.355
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9760.051+3.925
TTM2.7700.272+2.498
YOY2.7260.302+2.424
5Y2.3460.597+1.749
10Y1.9910.751+1.240
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of United Overseas Australia Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of United Overseas Australia Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare United Overseas Australia Ltd to Real Estate - Development industry mean.
  • A Debt to Asset Ratio of 0.15 means that United Overseas Australia Ltd assets are financed with 15.1% credit (debt) and the remaining percentage (100% - 15.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of United Overseas Australia Ltd:

  • The MRQ is 0.151. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.158. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.151TTM0.158-0.007
TTM0.158YOY0.150+0.008
TTM0.1585Y0.157+0.001
5Y0.15710Y0.187-0.030
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1510.729-0.578
TTM0.1580.722-0.564
YOY0.1500.713-0.563
5Y0.1570.705-0.548
10Y0.1870.661-0.474
4.5.4.2. Debt to Equity Ratio

Measures if United Overseas Australia Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • A Debt to Equity ratio of 26.1% means that company has $0.26 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of United Overseas Australia Ltd:

  • The MRQ is 0.261. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.276. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.261TTM0.276-0.015
TTM0.276YOY0.260+0.016
TTM0.2765Y0.278-0.002
5Y0.27810Y0.343-0.065
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2612.707-2.446
TTM0.2762.616-2.340
YOY0.2602.518-2.258
5Y0.2782.439-2.161
10Y0.3432.164-1.821
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings United Overseas Australia Ltd generates.

  • Above 15 is considered overpriced but always compare United Overseas Australia Ltd to the Real Estate - Development industry mean.
  • A PE ratio of 6.70 means the investor is paying $6.70 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of United Overseas Australia Ltd:

  • The EOD is 6.701. Based on the earnings, the company is cheap. +2
  • The MRQ is 6.701. Based on the earnings, the company is cheap. +2
  • The TTM is 7.119. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.701MRQ6.7010.000
MRQ6.701TTM7.119-0.417
TTM7.119YOY11.975-4.856
TTM7.1195Y16.204-9.086
5Y16.20410Y12.004+4.201
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD6.701133.006-126.305
MRQ6.701131.813-125.112
TTM7.119731.285-724.166
YOY11.9757.228+4.747
5Y16.20445.584-29.380
10Y12.00443.090-31.086
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of United Overseas Australia Ltd:

  • The EOD is 7.848. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.848. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.197. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.848MRQ7.8480.000
MRQ7.848TTM5.197+2.651
TTM5.197YOY5.053+0.144
TTM5.1975Y15.336-10.139
5Y15.33610Y20.252-4.917
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD7.848-12.842+20.690
MRQ7.848-12.727+20.575
TTM5.197-4.171+9.368
YOY5.0531.053+4.000
5Y15.3361.088+14.248
10Y20.252-0.535+20.787
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of United Overseas Australia Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate - Development industry mean).
  • A PB ratio of 0.36 means the investor is paying $0.36 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of United Overseas Australia Ltd:

  • The EOD is 0.362. Based on the equity, the company is cheap. +2
  • The MRQ is 0.362. Based on the equity, the company is cheap. +2
  • The TTM is 0.358. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.362MRQ0.3620.000
MRQ0.362TTM0.358+0.004
TTM0.358YOY0.362-0.004
TTM0.3585Y0.454-0.096
5Y0.45410Y0.516-0.062
Compared to industry (Real Estate - Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.3621.030-0.668
MRQ0.3621.021-0.659
TTM0.3581.122-0.764
YOY0.3621.345-0.983
5Y0.4541.672-1.218
10Y0.5161.736-1.220
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of United Overseas Australia Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-03-312023-06-302023-09-302023-12-312024-06-30
Other Current Liabilities  2,87002,870153,123155,9930155,993-386,229-230,236
Total Operating Expenses  23,688023,68811,00134,689034,689-86,075-51,386



5.2. Latest Balance Sheet

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

Summary
Total Assets2,962,659
Total Liabilities447,968
Total Stockholder Equity1,714,659
 As reported
Total Liabilities 447,968
Total Stockholder Equity+ 1,714,659
Total Assets = 2,962,659

Assets

Total Assets2,962,659
Total Current Assets0
Long-term Assets0
Total Current Assets
Cash And Cash Equivalents 735,212
Net Receivables 180,101
Other Current Assets -915,313
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Property Plant Equipment 124,420
Long-term Assets Other 30,207
Long-term Assets  (as reported)0
Long-term Assets  (calculated)154,627
+/- 154,627

Liabilities & Shareholders' Equity

Total Current Liabilities230,236
Long-term Liabilities213,134
Total Stockholder Equity1,714,659
Total Current Liabilities
Short-term Debt 230,236
Other Current Liabilities -230,236
Total Current Liabilities  (as reported)230,236
Total Current Liabilities  (calculated)0
+/- 230,236
Long-term Liabilities
Long-term Liabilities  (as reported)213,134
Long-term Liabilities  (calculated)0
+/- 213,134
Total Stockholder Equity
Common Stock361,127
Retained Earnings 1,403,100
Accumulated Other Comprehensive Income -49,568
Total Stockholder Equity (as reported)1,714,659
Total Stockholder Equity (calculated)1,714,659
+/-0
Other
Cash and Short Term Investments 735,212
Common Stock Shares Outstanding 1,621,560
Liabilities and Stockholders Equity 2,962,659
Net Debt -487,160
Short Long Term Debt Total 248,052



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
109,905
0
0
0
79,628
0
0
0
92,049
110,531
110,531
108,174
108,174
115,002
115,002
122,498
122,498
107,755
107,755
115,764
115,764
95,658
95,658
169,671
169,671
207,001
207,001
193,810
191,703
217,909
217,909
319,241
312,968
322,002
322,002
340,535
340,535
345,911
345,911
461,051
461,051
460,058
460,058
663,547
663,547
665,760
665,760
638,565
641,150
760,484
760,484
808,806
808,806
1,141,960
1,141,960
1,226,157
1,226,157
1,192,804
1,192,804
1,324,228
1,324,228
1,537,835
1,537,835
1,626,980
1,626,980
1,606,668
1,606,668
1,786,588
1,786,588
1,902,358
1,902,358
1,969,250
1,969,250
2,115,249
2,115,249
2,108,865
2,108,865
2,145,970
2,145,970
2,341,640
2,323,960
2,505,383
2,505,383
2,583,496
2,583,496
2,630,060
2,630,060
2,695,162
2,695,162
2,692,848
2,692,848
2,759,829
2,759,829
2,804,885
2,804,885
2,931,910
2,931,910
2,945,733
2,945,733
3,009,385
3,009,385
2,957,078
2,957,078
2,990,389
2,990,389
2,962,659
2,962,6592,990,3892,990,3892,957,0782,957,0783,009,3853,009,3852,945,7332,945,7332,931,9102,931,9102,804,8852,804,8852,759,8292,759,8292,692,8482,692,8482,695,1622,695,1622,630,0602,630,0602,583,4962,583,4962,505,3832,505,3832,323,9602,341,6402,145,9702,145,9702,108,8652,108,8652,115,2492,115,2491,969,2501,969,2501,902,3581,902,3581,786,5881,786,5881,606,6681,606,6681,626,9801,626,9801,537,8351,537,8351,324,2281,324,2281,192,8041,192,8041,226,1571,226,1571,141,9601,141,960808,806808,806760,484760,484641,150638,565665,760665,760663,547663,547460,058460,058461,051461,051345,911345,911340,535340,535322,002322,002312,968319,241217,909217,909191,703193,810207,001207,001169,671169,67195,65895,658115,764115,764107,755107,755122,498122,498115,002115,002108,174108,174110,531110,53192,04900079,628000109,905000000000000000000000000000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
86,183
0
0
0
41,125
0
0
0
42,405
0
0
0
32,731
0
0
0
61,512
0
0
0
63,697
0
0
0
47,277
0
0
0
60,932
0
0
0
141,981
0
0
0
144,076
0
0
0
158,691
0
0
0
267,291
0
0
0
208,950
0
0
0
273,545
0
0
0
622,200
0
0
740,913
740,913
890,572
890,572
911,221
911,221
879,806
879,806
933,736
933,736
1,043,722
1,043,722
1,089,043
1,089,043
1,121,395
1,121,395
1,011,322
1,011,322
1,054,038
1,054,038
1,125,435
1,107,570
1,228,511
1,228,511
1,233,557
1,233,557
1,246,290
1,246,290
1,158,142
1,158,142
1,186,898
1,186,898
1,262,065
1,262,065
1,323,496
1,323,496
1,347,683
1,347,683
1,353,406
1,353,406
1,454,422
1,454,422
1,443,451
1,443,451
1,474,030
1,474,030
0
01,474,0301,474,0301,443,4511,443,4511,454,4221,454,4221,353,4061,353,4061,347,6831,347,6831,323,4961,323,4961,262,0651,262,0651,186,8981,186,8981,158,1421,158,1421,246,2901,246,2901,233,5571,233,5571,228,5111,228,5111,107,5701,125,4351,054,0381,054,0381,011,3221,011,3221,121,3951,121,3951,089,0431,089,0431,043,7221,043,722933,736933,736879,806879,806911,221911,221890,572890,572740,913740,91300622,200000273,545000208,950000267,291000158,691000144,076000141,98100060,93200047,27700063,69700061,51200032,73100042,40500041,12500086,183000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,128
0
0
0
10,813
0
0
0
12,854
5,927
5,927
5,105
5,105
4,632
4,632
10,074
10,074
9,643
9,643
8,203
8,203
11,209
11,209
19,076
19,076
30,402
30,402
24,326
24,326
17,965
17,965
39,793
39,793
62,383
62,383
55,006
55,006
45,368
45,368
59,027
59,027
63,162
63,162
71,051
71,051
83,281
83,281
53,035
53,035
42,830
42,830
42,670
42,670
332,867
332,867
308,717
308,717
217,058
217,058
264,532
264,532
429,620
429,620
435,783
435,783
353,189
353,189
400,099
400,099
469,468
469,468
486,954
486,954
461,962
461,962
398,552
398,552
330,953
330,953
277,201
277,201
242,000
242,000
322,558
322,558
403,567
403,567
407,294
407,294
447,780
447,780
629,848
629,848
718,413
718,413
688,041
688,041
712,519
712,519
802,715
802,715
827,176
827,176
743,652
743,652
735,212
735,212743,652743,652827,176827,176802,715802,715712,519712,519688,041688,041718,413718,413629,848629,848447,780447,780407,294407,294403,567403,567322,558322,558242,000242,000277,201277,201330,953330,953398,552398,552461,962461,962486,954486,954469,468469,468400,099400,099353,189353,189435,783435,783429,620429,620264,532264,532217,058217,058308,717308,717332,867332,86742,67042,67042,83042,83053,03553,03583,28183,28171,05171,05163,16263,16259,02759,02745,36845,36855,00655,00662,38362,38339,79339,79317,96517,96524,32624,32630,40230,40219,07619,07611,20911,2098,2038,2039,6439,64310,07410,0744,6324,6325,1055,1055,9275,92712,85400010,81300023,128000000000000000000000000000000000000
       Short-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
1,444
1,444
0
0
0
2,782
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,140
14,140
0
0
14,281
14,281
0
0
19,119
19,119
0
0
17,350
17,350
0
0
18,622
18,622
0
239,112
11,816
11,816
0
177,460
9,885
9,885
0
487,912
10,182
10,182
0
522,999
7,304
1,180
0
750,101
7,117
102,518
0
0102,5187,117750,10101,1807,304522,999010,18210,182487,91209,8859,885177,460011,81611,816239,112018,62218,6220017,35017,3500019,11919,1190014,28114,2810014,14014,140000000000000000000000000000000000000002,7820001,4441,44400000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,421
0
0
0
5,271
0
0
0
7,499
0
0
0
13,530
0
0
0
13,212
0
0
0
14,904
0
0
0
10,812
0
0
0
13,861
0
0
0
69,752
0
0
0
28,751
0
0
0
11,354
0
0
0
76,694
0
0
0
42,296
0
0
0
72,052
0
0
0
84,968
0
0
90,639
211,788
158,982
158,982
105,062
158,798
171,702
171,702
127,650
169,260
179,606
179,606
157,834
196,302
230,650
230,650
149,283
217,877
329,190
329,190
167,611
258,025
315,383
315,383
213,166
216,052
265,187
265,187
144,029
105,902
222,935
173,463
136,899
114,534
159,596
143,380
121,478
158,928
183,665
158,354
76,605
147,424
150,734
149,131
54,187
152,848
180,101
180,101152,84854,187149,131150,734147,42476,605158,354183,665158,928121,478143,380159,596114,534136,899173,463222,935105,902144,029265,187265,187216,052213,166315,383315,383258,025167,611329,190329,190217,877149,283230,650230,650196,302157,834179,606179,606169,260127,650171,702171,702158,798105,062158,982158,982211,78890,6390084,96800072,05200042,29600076,69400011,35400028,75100069,75200013,86100010,81200014,90400013,21200013,5300007,4990005,2710008,421000000000000000000000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,366
0
0
0
1,197
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
690
0
0
0
2,461
0
0
0
5,120
0
0
0
7,808
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
121,315
166
7,572
7,572
60,574
6,838
6,156
6,156
33,063
5,593
6,154
6,154
34,703
1,150
12,580
12,580
59,417
1,172
11,050
11,050
104,276
13,347
52,293
52,293
107,918
102,180
22,774
879
73,701
99,274
22,633
-621,243
43,272
60,826
16,005
-861,793
84,884
42,108
16,218
-870,873
88,981
9,331
16,499
-976,307
214,788
-1,453,304
-915,313
-915,313-1,453,304214,788-976,30716,4999,33188,981-870,87316,21842,10884,884-861,79316,00560,82643,272-621,24322,63399,27473,70187922,774102,180107,91852,29352,29313,347104,27611,05011,0501,17259,41712,58012,5801,15034,7036,1546,1545,59333,0636,1566,1566,83860,5747,5727,572166121,315000000000000000000000000007,8080005,1200002,4610006900000000000000001,1970001,366000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,722
0
0
0
38,503
0
0
0
49,644
0
0
0
75,443
0
0
0
60,986
0
0
0
52,067
0
0
0
122,394
0
0
0
130,771
0
0
0
170,987
0
0
0
196,459
0
0
0
302,360
0
0
0
396,256
0
0
0
432,200
0
0
0
535,261
0
0
0
603,957
0
0
36,878
583,315
647,263
647,263
715,759
715,759
726,862
726,862
852,852
852,852
858,636
858,636
880,207
880,207
993,854
993,854
1,097,543
1,097,543
1,091,932
1,091,932
1,216,205
1,216,390
1,276,872
1,276,872
1,349,939
1,349,939
1,383,770
1,383,770
1,537,020
1,537,020
1,505,950
1,505,950
1,497,764
1,497,764
1,481,389
1,481,389
1,584,227
1,584,227
1,592,327
1,592,327
1,554,963
1,554,963
1,513,627
1,513,627
1,516,359
1,516,359
0
01,516,3591,516,3591,513,6271,513,6271,554,9631,554,9631,592,3271,592,3271,584,2271,584,2271,481,3891,481,3891,497,7641,497,7641,505,9501,505,9501,537,0201,537,0201,383,7701,383,7701,349,9391,349,9391,276,8721,276,8721,216,3901,216,2051,091,9321,091,9321,097,5431,097,543993,854993,854880,207880,207858,636858,636852,852852,852726,862726,862715,759715,759647,263647,263583,31536,87800603,957000535,261000432,200000396,256000302,360000196,459000170,987000130,771000122,39400052,06700060,98600075,44300049,64400038,50300023,722000000000000000000000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,705
0
0
0
32,278
0
0
0
40,479
44,464
44,464
0
47,891
51,861
51,861
0
58,775
0
0
0
51,654
43,789
43,789
0
1,579
1,893
1,893
0
2,064
0
0
0
13,463
23,455
23,455
0
30,669
35,426
35,426
11,937
11,937
20,142
20,142
43,583
43,583
18,460
18,460
18,781
18,695
28,320
28,320
22,546
22,546
22,229
22,229
23,108
23,108
24,131
24,131
25,363
25,363
28,251
28,251
22,564
22,564
57,247
57,247
62,093
62,093
61,492
61,492
57,689
57,689
99,983
99,983
94,209
94,209
95,819
95,819
99,402
99,402
102,963
102,963
143,779
143,779
151,795
151,795
160,148
160,148
154,571
154,571
141,900
141,900
139,103
139,103
122,452
122,452
121,511
121,511
126,221
126,221
118,665
118,665
126,596
126,596
124,420
124,420126,596126,596118,665118,665126,221126,221121,511121,511122,452122,452139,103139,103141,900141,900154,571154,571160,148160,148151,795151,795143,779143,779102,963102,96399,40299,40295,81995,81994,20994,20999,98399,98357,68957,68961,49261,49262,09362,09357,24757,24722,56422,56428,25128,25125,36325,36324,13124,13123,10823,10822,22922,22922,54622,54628,32028,32018,69518,78118,46018,46043,58343,58320,14220,14211,93711,93735,42635,42630,669023,45523,45513,4630002,06401,8931,8931,579043,78943,78951,65400058,775051,86151,86147,891044,46444,46440,47900032,27800020,705000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,018
0
0
0
841
0
0
0
533
0
0
0
404
0
0
174
174
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
479,891
0
0
0
649,818
0
0
0
680,207
0
0
0
668,181
0
0
0
822,878
178
178
133
133
133
133
133
133
133
133
133
133
133
133
133
133
190
190
133
133
133
133
133
133
133
133
0
0
0
000133133133133133133133133190190133133133133133133133133133133133133133133178178822,878000668,181000680,207000649,818000479,89100000000000000000000000000051000000000000000174174004040005330008410001,018000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,115
25,115
23,988
23,988
4,220
4,220
4,691
4,691
3,239
3,239
3,377
3,377
7,981
7,981
0
0
0
8,708
0
0
0
11,467
0
0
0
10,596
0
0
0
10,614
0
010,61400010,59600011,4670008,7080007,9817,9813,3773,3773,2393,2394,6914,6914,2204,22023,98823,98825,11525,115000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
450
450
404
404
289
289
174
174
59
59
0
0
0
0
80
80
0
0
77
0
2,871
2,871
82
133
315
315
82
82
0
0
79
79
0
0
0
0
0
0
0
0
0
0
186
186
0
0
182
182
0
0
184
184
0
0
200
200
0
0
204
204
0
0
187
187
0
0
181
181
178
178
318
318
133
133
0
0
0
133
0
0
0
0
0
0
0
0
0
0
0
133
0
133
0
133
0
0
0
000133013301330000000000013300013313331831817817818118100187187002042040020020000184184001821820018618600000000007979008282315315133822,8712,87107700808000005959174174289289404404450450000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
848
848
22,400
0
24,845
24,845
0
0
0
0
690
690
0
0
119,291
119,291
128,809
128,809
128,617
128,617
141,939
141,939
161,574
155,250
155,167
155,167
161,001
161,001
180,525
180,525
283,345
283,345
250,995
250,995
348,015
348,015
423,262
423,262
381,542
381,542
457,857
457,857
511,534
511,534
516,387
516,387
575,197
575,197
631,087
631,087
546,437
546,787
605,908
605,908
685,807
685,807
655,712
655,712
774,522
774,522
780,493
780,493
803,262
803,262
865,000
865,000
978,038
978,038
971,947
971,947
1,112,450
170,788
1,169,085
184,956
1,202,788
190,535
1,228,465
196,199
1,368,758
1,368,758
1,344,916
1,344,916
1,347,023
1,347,023
1,332,920
1,332,920
1,450,175
1,450,175
1,458,770
1,458,770
1,418,013
152,192
1,383,398
1,383,398
0
2,990,389
2,962,659
2,962,6592,990,38901,383,3981,383,398152,1921,418,0131,458,7701,458,7701,450,1751,450,1751,332,9201,332,9201,347,0231,347,0231,344,9161,344,9161,368,7581,368,758196,1991,228,465190,5351,202,788184,9561,169,085170,7881,112,450971,947971,947978,038978,038865,000865,000803,262803,262780,493780,493774,522774,522655,712655,712685,807685,807605,908605,908546,787546,437631,087631,087575,197575,197516,387516,387511,534511,534457,857457,857381,542381,542423,262423,262348,015348,015250,995250,995283,345283,345180,525180,525161,001161,001155,167155,167155,250161,574141,939141,939128,617128,617128,809128,809119,291119,29100690690000024,84524,845022,400848848000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,507
0
0
0
51,252
0
0
0
54,328
59,265
59,265
59,736
59,736
60,571
60,571
63,223
63,223
51,062
51,062
55,621
55,621
39,722
39,722
33,101
33,101
39,575
39,575
26,800
26,800
37,966
37,966
68,386
68,244
62,140
62,140
77,958
77,958
69,213
69,213
90,069
90,069
109,206
109,206
149,033
149,033
144,970
144,970
116,028
117,104
152,479
152,479
188,372
188,372
211,839
211,839
225,947
225,947
224,287
224,287
272,959
272,959
319,268
319,268
344,714
344,714
333,261
333,261
367,617
367,617
435,836
435,836
485,803
485,803
487,963
487,963
460,097
460,097
460,559
460,559
453,534
449,291
450,239
450,239
401,992
401,992
363,988
1,112,193
370,665
370,665
413,659
413,659
465,305
465,305
487,683
487,683
481,947
481,947
472,914
472,914
460,749
460,749
434,806
434,806
483,591
483,591
447,968
447,968483,591483,591434,806434,806460,749460,749472,914472,914481,947481,947487,683487,683465,305465,305413,659413,659370,665370,6651,112,193363,988401,992401,992450,239450,239449,291453,534460,559460,559460,097460,097487,963487,963485,803485,803435,836435,836367,617367,617333,261333,261344,714344,714319,268319,268272,959272,959224,287224,287225,947225,947211,839211,839188,372188,372152,479152,479117,104116,028144,970144,970149,033149,033109,206109,20690,06990,06969,21369,21377,95877,95862,14062,14068,24468,38637,96637,96626,80026,80039,57539,57533,10133,10139,72239,72255,62155,62151,06251,06263,22363,22360,57160,57159,73659,73659,26559,26554,32800051,25200087,507000000000000000000000000000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,885
0
0
0
38,757
0
0
0
44,957
0
0
0
45,493
0
0
0
44,045
0
0
0
53,963
0
0
0
31,746
0
0
0
24,332
0
0
0
30,974
0
0
0
71,811
0
0
0
78,305
0
0
0
138,107
0
0
0
104,144
0
0
0
167,926
0
0
0
199,009
0
0
239,343
239,343
276,122
276,122
307,902
307,902
281,399
281,399
308,753
308,753
391,142
391,142
435,605
435,605
451,561
451,561
407,756
407,756
399,602
399,602
387,196
389,794
401,316
401,316
354,416
354,416
319,931
319,931
315,839
315,839
354,095
354,095
417,329
417,329
439,089
439,089
454,880
430,865
444,595
444,595
432,966
432,966
407,085
407,085
441,398
441,398
230,236
230,236441,398441,398407,085407,085432,966432,966444,595444,595430,865454,880439,089439,089417,329417,329354,095354,095315,839315,839319,931319,931354,416354,416401,316401,316389,794387,196399,602399,602407,756407,756451,561451,561435,605435,605391,142391,142308,753308,753281,399281,399307,902307,902276,122276,122239,343239,34300199,009000167,926000104,144000138,10700078,30500071,81100030,97400024,33200031,74600053,96300044,04500045,49300044,95700038,75700071,885000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,468
0
0
0
8,979
0
0
0
15,159
0
0
0
16,975
0
0
0
10,419
0
0
0
16,888
0
0
0
5,908
0
0
0
464
0
0
0
525
0
0
0
40,859
0
0
0
42,518
0
0
0
86,407
0
0
0
60,383
0
0
0
98,266
0
0
0
125,324
0
0
0
126,839
133,824
133,824
132,695
134,865
138,768
138,768
137,523
140,261
161,564
161,564
153,528
156,134
164,765
164,765
149,807
151,737
136,650
136,650
158,766
160,364
173,956
173,956
122,760
123,635
124,380
124,380
116,889
117,332
104,327
104,327
228,679
228,970
226,698
226,698
251,494
227,679
250,022
250,022
248,414
248,509
243,580
243,580
227,102
227,152
230,236
230,236227,152227,102243,580243,580248,509248,414250,022250,022227,679251,494226,698226,698228,970228,679104,327104,327117,332116,889124,380124,380123,635122,760173,956173,956160,364158,766136,650136,650151,737149,807164,765164,765156,134153,528161,564161,564140,261137,523138,768138,768134,865132,695133,824133,824126,839000125,32400098,26600060,38300086,40700042,51800040,8590005250004640005,90800016,88800010,41900016,97500015,1590008,9790008,468000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
159,726
159,726
149,978
149,978
158,766
158,766
173,956
173,956
122,760
122,760
124,380
124,380
117,332
116,889
0
0
0
228,970
0
0
0
227,679
0
0
0
248,509
0
0
0
0
0
00000248,509000227,679000228,970000116,889117,332124,380124,380122,760122,760173,956173,956158,766158,766149,978149,978159,726159,726000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,941
0
0
0
6,827
0
0
0
9,303
23,444
23,444
0
8,979
0
0
30,424
10,817
0
0
34,879
34,879
0
0
6,606
23,621
0
0
7,905
6,241
26,022
26,022
8,909
6,402
19,324
19,324
10,641
8,351
25,794
25,794
11,610
11,583
32,613
32,613
43,062
27,849
59,623
59,623
39,333
23,085
46,248
46,248
38,693
38,693
56,874
56,874
41,736
41,736
66,445
66,445
61,411
61,411
121,499
121,499
108,996
108,996
137,964
137,964
110,638
110,638
195,917
195,917
195,798
195,798
276,029
276,029
166,618
166,618
249,020
249,020
148,402
218,313
215,143
215,143
122,829
122,829
186,684
186,684
82,277
82,277
233,172
233,172
81,899
176,431
205,124
205,124
87,863
199,548
190,649
190,649
72,721
180,671
160,635
160,635
58,303
58,303
0
058,30358,303160,635160,635180,67172,721190,649190,649199,54887,863205,124205,124176,43181,899233,172233,17282,27782,277186,684186,684122,829122,829215,143215,143218,313148,402249,020249,020166,618166,618276,029276,029195,798195,798195,917195,917110,638110,638137,964137,964108,996108,996121,499121,49961,41161,41166,44566,44541,73641,73656,87456,87438,69338,69346,24846,24823,08539,33359,62359,62327,84943,06232,61332,61311,58311,61025,79425,7948,35110,64119,32419,3246,4028,90926,02226,0226,2417,9050023,6216,6060034,87934,8790010,81730,424008,979023,44423,4449,3030006,8270001,941000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,114
0
0
0
11,396
0
0
0
9,287
0
0
0
22
0
0
0
22,809
0
0
0
2,196
0
0
0
2,217
0
0
0
17,627
0
0
0
24,047
0
0
0
22,601
0
0
0
24,204
0
0
0
23,851
0
0
0
20,676
0
0
0
30,967
0
0
0
31,949
0
0
177,932
51,093
20,799
20,799
66,211
64,041
4,667
4,667
60,592
57,854
33,661
33,661
86,279
19,466
10,767
10,767
91,331
89,401
13,932
13,932
80,028
11,117
12,217
12,217
108,827
107,952
8,867
8,782
116,673
237
16,596
16,596
106,751
426
7,267
7,267
115,523
236
3,924
3,924
111,831
3,786
2,870
2,870
155,993
155,993
-230,236
-230,236155,993155,9932,8702,8703,786111,8313,9243,924236115,5237,2677,267426106,75116,59616,596237116,6738,7828,867107,952108,82712,21712,21711,11780,02813,93213,93289,40191,33110,76710,76719,46686,27933,66133,66157,85460,5924,6674,66764,04166,21120,79920,79951,093177,9320031,94900030,96700020,67600023,85100024,20400022,60100024,04700017,6270002,2170002,19600022,809000220009,28700011,39600050,114000000000000000000000000000000000000
   > 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
0
0
0
0
0
0
15,622
0
0
0
12,495
0
0
0
9,371
0
0
0
14,243
0
0
0
19,178
0
0
0
1,658
0
0
0
1,355
0
0
0
2,468
0
0
0
37,270
0
0
0
6,147
0
0
0
11,764
0
0
0
10,926
0
0
0
12,960
0
0
0
20,446
0
0
0
26,938
0
0
3,035
33,616
43,146
43,146
36,812
36,812
51,862
51,862
58,864
58,864
44,694
44,694
50,198
50,198
36,402
36,402
52,341
52,341
60,957
60,957
66,338
59,497
48,923
48,923
47,576
47,576
44,057
44,057
54,826
54,826
59,564
59,564
47,976
47,976
48,594
48,594
27,067
51,082
28,319
28,319
27,783
27,783
27,721
27,721
42,193
42,193
213,134
213,13442,19342,19327,72127,72127,78327,78328,31928,31951,08227,06748,59448,59447,97647,97659,56459,56454,82654,82644,05744,05747,57647,57648,92348,92359,49766,33860,95760,95752,34152,34136,40236,40250,19850,19844,69444,69458,86458,86451,86251,86236,81236,81243,14643,14633,6163,0350026,93800020,44600012,96000010,92600011,7640006,14700037,2700002,4680001,3550001,65800019,17800014,2430009,37100012,49500015,622000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
696
0
5,021
0
8,064
0
13,830
0
20,926
0
21,823
0
23,099
0
24,236
0
261
0
214
0
172
0
0
0
00017202140261024,236023,099021,823020,926013,83008,06405,02106960000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,401
13,401
28,751
1,857
33,027
33,027
4,080
4,080
31,905
31,905
2,390
2,390
31,965
31,965
19,449
19,449
30,929
30,929
16,714
24,522
8,481
8,481
22,706
22,564
8,274
8,274
22,745
22,745
4,817
4,817
26,284
26,284
6,664
6,664
11,643
11,643
9,368
9,368
13,741
13,741
16,875
16,875
46,933
46,933
25,089
25,089
56,344
56,344
29,207
29,207
78,966
78,966
50,437
50,437
92,580
92,580
37,459
37,459
94,586
94,586
51,403
51,403
100,164
100,164
28,611
28,611
133,753
133,753
61,561
61,561
130,591
130,591
48,227
48,227
42,555
42,555
35,993
35,993
40,996
40,996
38,638
38,638
26,153
26,153
25,495
25,495
26,846
26,846
28,058
28,058
27,569
27,569
27,549
27,549
0
0
0
00027,54927,54927,56927,56928,05828,05826,84626,84625,49525,49526,15326,15338,63838,63840,99640,99635,99335,99342,55542,55548,22748,227130,591130,59161,56161,561133,753133,75328,61128,611100,164100,16451,40351,40394,58694,58637,45937,45992,58092,58050,43750,43778,96678,96629,20729,20756,34456,34425,08925,08946,93346,93316,87516,87513,74113,7419,3689,36811,64311,6436,6646,66426,28426,2844,8174,81722,74522,7458,2748,27422,56422,7068,4818,48124,52216,71430,92930,92919,44919,44931,96531,9652,3902,39031,90531,9054,0804,08033,02733,0271,85728,75113,40113,401000000000000000000000000000000000000000000000
> Total Stockholder 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
16,214
0
0
0
20,836
0
0
0
25,313
36,176
36,176
39,940
39,940
45,593
45,593
49,274
49,274
47,456
47,456
50,424
50,424
45,669
45,669
95,082
95,082
124,025
124,025
116,798
114,691
127,327
127,327
162,950
157,230
168,665
168,665
169,865
169,865
176,120
176,120
235,335
235,335
225,658
225,658
340,026
340,026
359,796
359,796
363,434
364,955
422,119
422,119
446,896
446,896
637,168
637,168
684,318
684,318
637,289
637,289
692,829
692,829
801,454
801,454
844,842
844,842
851,308
851,308
946,719
946,719
972,985
972,985
986,054
986,054
1,085,480
1,085,480
1,115,109
1,115,109
1,138,215
1,138,215
1,253,879
1,244,580
1,368,950
1,368,950
1,460,087
1,460,087
1,517,867
1,517,867
1,575,105
1,575,105
1,533,060
1,533,060
1,520,770
1,520,770
1,533,239
1,533,239
1,644,855
1,644,855
1,662,339
1,662,339
1,730,270
1,730,270
1,717,448
1,717,448
1,705,634
1,705,634
1,714,659
1,714,6591,705,6341,705,6341,717,4481,717,4481,730,2701,730,2701,662,3391,662,3391,644,8551,644,8551,533,2391,533,2391,520,7701,520,7701,533,0601,533,0601,575,1051,575,1051,517,8671,517,8671,460,0871,460,0871,368,9501,368,9501,244,5801,253,8791,138,2151,138,2151,115,1091,115,1091,085,4801,085,480986,054986,054972,985972,985946,719946,719851,308851,308844,842844,842801,454801,454692,829692,829637,289637,289684,318684,318637,168637,168446,896446,896422,119422,119364,955363,434359,796359,796340,026340,026225,658225,658235,335235,335176,120176,120169,865169,865168,665168,665157,230162,950127,327127,327114,691116,798124,025124,02595,08295,08245,66945,66950,42450,42447,45647,45649,27449,27445,59345,59339,94039,94036,17636,17625,31300020,83600016,214000000000000000000000000000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,050
0
0
0
8,853
0
0
0
14,914
18,570
18,570
19,603
19,603
19,603
19,603
20,134
20,134
21,222
21,222
21,222
21,222
21,789
21,789
22,372
22,372
24,178
24,178
25,432
25,432
28,630
28,630
29,964
29,964
22,642
22,642
24,036
24,036
27,379
27,379
44,598
44,598
49,199
49,199
50,610
50,610
58,296
58,296
61,504
61,504
73,513
73,513
77,461
77,461
90,226
90,226
94,174
94,174
27,298
27,298
32,292
32,292
50,652
50,652
55,974
55,974
77,511
77,511
82,140
82,140
104,472
104,472
110,268
110,268
139,517
139,517
145,668
145,668
176,733
176,733
183,245
183,245
216,094
216,094
222,910
222,910
250,382
250,382
257,475
257,475
260,651
260,651
260,651
260,651
288,214
288,214
288,214
288,214
306,614
306,614
306,614
306,614
334,439
334,439
340,187
340,187
361,127
361,127340,187340,187334,439334,439306,614306,614306,614306,614288,214288,214288,214288,214260,651260,651260,651260,651257,475257,475250,382250,382222,910222,910216,094216,094183,245183,245176,733176,733145,668145,668139,517139,517110,268110,268104,472104,47282,14082,14077,51177,51155,97455,97450,65250,65232,29232,29227,29827,29894,17494,17490,22690,22677,46177,46173,51373,51361,50461,50458,29658,29650,61050,61049,19949,19944,59844,59827,37927,37924,03624,03622,64222,64229,96429,96428,63028,63025,43225,43224,17824,17822,37222,37221,78921,78921,22221,22221,22221,22220,13420,13419,60319,60319,60319,60318,57018,57014,9140008,8530008,050000000000000000000000000000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-562
0
0
0
1,493
0
0
0
-3,931
0
0
0
2,452
0
0
0
5,138
0
0
0
1,054
0
0
0
33,743
0
0
0
33,925
0
0
0
4,474
0
0
0
4,415
0
0
0
-2,247
0
0
0
54,990
0
0
0
-29,945
0
0
0
-39,082
0
0
0
-42,371
0
0
0
-33,813
22,609
22,609
24,055
24,055
-1,642
-1,642
40,869
40,869
29,964
29,964
-36,713
-36,713
9,151
9,151
-67,803
-67,803
-88,453
-88,453
-45,895
-45,721
27,865
27,865
60,730
60,730
69,908
69,908
87,036
87,036
47,116
47,116
-34,795
-34,795
-37,572
-37,572
8,214
8,214
7,058
7,058
24,550
24,550
-17,973
-17,973
-36,033
-36,033
-49,568
-49,568-36,033-36,033-17,973-17,97324,55024,5507,0587,0588,2148,214-37,572-37,572-34,795-34,79547,11647,11687,03687,03669,90869,90860,73060,73027,86527,865-45,721-45,895-88,453-88,453-67,803-67,8039,1519,151-36,713-36,71329,96429,96440,86940,869-1,642-1,64224,05524,05522,60922,609-33,813000-42,371000-39,082000-29,94500054,990000-2,2470004,4150004,47400033,92500033,7430001,0540005,1380002,452000-3,9310001,493000-56200000000000000000000000000000000000