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

Westpac Banking Corp
Buy, Hold or Sell?

Let's analyze Westpac together

I guess you are interested in Westpac Banking Corp. 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 Westpac Banking Corp. 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 Westpac Banking Corp

I send you an email if I find something interesting about Westpac Banking Corp.

1. Quick Overview

1.1. Quick analysis of Westpac (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.84
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
A$324.37
Expected worth in 1 year
A$630.10
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
A$307.01
Return On Investment
947.6%

For what price can you sell your share?

Current Price per Share
A$32.40
Expected price per share
A$27.51 - A$33.78
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Westpac (5 min.)




Live pricePrice per Share (EOD)
A$32.40

2.2. Growth of Westpac (5 min.)




Is Westpac growing?

Current yearPrevious yearGrowGrow %
How rich?$741b$47.4b$173.6b78.5%

How much money is Westpac making?

Current yearPrevious yearGrowGrow %
Making money$1.3b$1.6b-$275.8m-20.1%
Net Profit Margin32.5%33.1%--

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

2.3. Financial Health of Westpac (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Westpac?

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

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

Speculation

The Price per Share of Westpac is A$32.40. 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 Westpac.
  • 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 Westpac, 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$324.37. Based on the TTM, the Book Value Change Per Share is A$76.43 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.06 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$0.32 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Westpac.

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 Eps0.341.1%0.361.1%0.290.9%0.260.8%0.381.2%
Usd Book Value Change Per Share201.39621.6%50.34155.4%0.040.1%10.1131.2%5.1115.8%
Usd Dividend Per Share0.000.0%0.210.6%0.270.8%0.190.6%0.270.8%
Usd Total Gains Per Share201.39621.6%50.55156.0%0.311.0%10.3031.8%5.3816.6%
Usd Price Per Share17.93-16.03-14.32-14.83-17.54-
Price to Earnings Ratio13.12-12.05-12.82-17.38-14.47-
Price-to-Total Gains Ratio0.09-49.29-51.14-72.17-55.99-
Price to Book Ratio0.08-0.96-1.17-1.16-1.08-
Price-to-Total Gains Ratio0.09-49.29-51.14-72.17-55.99-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share21.33864
Number of shares46
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.210.19
Usd Book Value Change Per Share50.3410.11
Usd Total Gains Per Share50.5510.30
Gains per Quarter (46 shares)2,325.30473.62
Gains per Year (46 shares)9,301.191,894.47
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
139926292913518591884
27718525185927037193778
3116277872789310555785672
4155370503719414174377566
5193463124649517692979460
623255575557962111115611354
727164837650972461301513248
831074100743982811487515142
934883362836993161673417036
1038792625930003511859318930

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 Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%122.02.00.098.4%
Book Value Change Per Share1.01.02.025.0%4.02.06.033.3%5.05.010.025.0%10.010.020.025.0%42.018.064.033.9%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%39.00.01.097.5%119.00.05.096.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%34.06.00.085.0%110.011.03.088.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Westpac Banking Corp 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--305.78476.434+300%0.057+535540%15.343+1893%7.754+3844%
Book Value Per Share--324.36695.039+241%18.602+1644%33.587+866%65.838+393%
Current Ratio---41.970-100%139.783-100%77.972-100%40.157-100%
Debt To Asset Ratio---0.0690.681-110%0.929-107%0.877-108%0.731-109%
Debt To Equity Ratio---1.0009.808-110%13.166-108%12.085-108%10.274-110%
Dividend Per Share---0.319-100%0.416-100%0.290-100%0.415-100%
Eps--0.5190.548-5%0.438+18%0.401+29%0.577-10%
Gross Profit Margin--1.0000.974+3%0.766+31%0.814+23%0.896+12%
Market Cap112395274444.800+16%94460596392.96092040924098.240+3%84297330000.000+12%86785137819.648+9%98302972630.062-4%
Net Profit Margin--0.3400.325+4%0.331+3%0.271+25%0.323+5%
Operating Margin---0.205-100%0.480-100%0.357-100%0.447-100%
Operating Ratio----0.7430%0.520-100%0.335-100%0.399-100%
Pb Ratio0.100+16%0.0840.964-91%1.169-93%1.165-93%1.085-92%
Pe Ratio15.610+16%13.12012.052+9%12.817+2%17.380-25%14.474-9%
Price Per Share32.400+16%27.23024.345+12%21.748+25%22.511+21%26.631+2%
Price To Free Cash Flow Ratio----2.7030%-3.8400%5.541-100%-129.6880%
Price To Total Gains Ratio0.106+16%0.08949.287-100%51.138-100%72.167-100%55.994-100%
Quick Ratio---45.422-100%195.296-100%118.715-100%63.123-100%
Return On Assets--0.0020.002-14%0.002-30%0.002-16%0.003-38%
Return On Equity--0.0250.029-14%0.035-29%0.028-11%0.039-36%
Total Gains Per Share--305.78476.754+298%0.473+64556%15.633+1856%8.169+3643%
Usd Book Value--741070550600.000221105192000.000+235%47482425600.000+1461%81263731960.000+812%156165420850.000+375%
Usd Book Value Change Per Share--201.39050.340+300%0.038+535540%10.105+1893%5.107+3844%
Usd Book Value Per Share--213.62762.593+241%12.251+1644%22.120+866%43.361+393%
Usd Dividend Per Share---0.210-100%0.274-100%0.191-100%0.273-100%
Usd Eps--0.3420.361-5%0.289+18%0.264+29%0.380-10%
Usd Free Cash Flow----6507132650.0000%-5337294400.0000%-461020000.0000%-2068991900.0000%
Usd Market Cap74023527749.345+16%62211748784.40460618152611.101+3%55518221538.000+12%57156691768.020+9%64742337774.159-4%
Usd Price Per Share21.339+16%17.93416.034+12%14.323+25%14.825+21%17.539+2%
Usd Profit--1185480000.0001372687050.000-14%1648558125.000-28%1307238675.000-9%1604851782.500-26%
Usd Revenue--3490580000.0004266410800.000-18%4987495475.000-30%4753922985.000-27%4911015550.000-29%
Usd Total Gains Per Share--201.39050.550+298%0.311+64556%10.296+1856%5.380+3643%
 EOD+4 -3MRQTTM+15 -14YOY+18 -125Y+20 -1110Y+15 -15

3.3 Fundamental Score

Let's check the fundamental score of Westpac Banking Corp based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1515.610
Price to Book Ratio (EOD)Between0-10.100
Net Profit Margin (MRQ)Greater than00.340
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than1-0.069
Debt to Equity Ratio (MRQ)Less than1-1.000
Return on Equity (MRQ)Greater than0.150.025
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Westpac Banking Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose32.200
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Westpac Banking Corp

Westpac Banking Corporation provides various banking and financial services in Australia, New Zealand, and internationally. The company operates through Consumer, Business, Consumer and Business Banking, Westpac Institutional Bank, Specialist Businesses, and Westpac New Zealand segments. It offers savings, term deposit, business transaction, not-for-profit transaction, foreign currency, farm management deposit, project and retention trust, and statutory trust accounts; home, personal, business, and commercial loans; car and equipment finance; business overdrafts and bank guarantees; debit and credit cards; international and travel services; share trading services; investment products; and home, car, travel, life, caravan and trailer, credit card and loan repayment, boat, and business insurance products. In addition, the company provides corporate and institutional, transaction banking, financial market, corporate and structured finance, trade and supply chain financing, and industry specific banking and treasury services, as well as online banking services. It serves individuals; small, and medium enterprises; commercial and agribusiness; and private wealth clients; and corporate, institutional, and government customers. The company was formerly known as Bank of New South Wales and changed its name to Westpac Banking Corporation in October 1982. Westpac Banking Corporation was founded in 1817 and is based in Sydney, Australia.

Fundamental data was last updated by Penke on 2024-10-22 14:49:05.

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 inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is unable 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 underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Westpac earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Westpac to the Banks - Diversified industry mean.
  • A Net Profit Margin of 34.0% means that $0.34 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Westpac Banking Corp:

  • The MRQ is 34.0%. The company is making a huge profit. +2
  • The TTM is 32.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ34.0%TTM32.5%+1.4%
TTM32.5%YOY33.1%-0.6%
TTM32.5%5Y27.1%+5.4%
5Y27.1%10Y32.3%-5.1%
4.3.1.2. Return on Assets

Shows how efficient Westpac is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Westpac to the Banks - Diversified industry mean.
  • 0.2% Return on Assets means that Westpac generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Westpac Banking Corp:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.2%0.0%
TTM0.2%5Y0.2%0.0%
5Y0.2%10Y0.3%-0.1%
4.3.1.3. Return on Equity

Shows how efficient Westpac is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Westpac to the Banks - Diversified industry mean.
  • 2.5% Return on Equity means Westpac generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Westpac Banking Corp:

  • The MRQ is 2.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.5%TTM2.9%-0.4%
TTM2.9%YOY3.5%-0.6%
TTM2.9%5Y2.8%+0.1%
5Y2.8%10Y3.9%-1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Westpac Banking Corp.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Westpac is operating .

  • Measures how much profit Westpac 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 Westpac to the Banks - Diversified 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 Westpac Banking Corp:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM20.5%-20.5%
TTM20.5%YOY48.0%-27.5%
TTM20.5%5Y35.7%-15.3%
5Y35.7%10Y44.7%-8.9%
4.3.2.2. Operating Ratio

Measures how efficient Westpac is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Westpac Banking Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.743+0.743
TTM-0.743YOY0.520-1.263
TTM-0.7435Y0.335-1.078
5Y0.33510Y0.399-0.064
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Westpac Banking Corp.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Westpac is able to pay off Short-term Debt.

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

Let's take a look of the Current Ratio trends of Westpac Banking Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM41.970-41.970
TTM41.970YOY139.783-97.813
TTM41.9705Y77.972-36.002
5Y77.97210Y40.157+37.816
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Westpac to the Banks - Diversified industry mean.
  • A Quick Ratio of 0.00 means the company can pay off $0.00 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Westpac Banking Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM45.422-45.422
TTM45.422YOY195.296-149.874
TTM45.4225Y118.715-73.292
5Y118.71510Y63.123+55.592
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Westpac Banking Corp.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Westpac assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Westpac to Banks - Diversified industry mean.
  • A Debt to Asset Ratio of -0.07 means that Westpac assets are financed with -6.9% credit (debt) and the remaining percentage (100% - -6.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Westpac Banking Corp:

  • The MRQ is -0.069. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.681. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ-0.069TTM0.681-0.750
TTM0.681YOY0.929-0.249
TTM0.6815Y0.877-0.197
5Y0.87710Y0.731+0.146
4.5.4.2. Debt to Equity Ratio

Measures if Westpac is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Westpac to the Banks - Diversified industry mean.
  • A Debt to Equity ratio of -100.0% means that company has $-1.00 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Westpac Banking Corp:

  • The MRQ is -1.000. The company is very able to pay all its debts with equity. +2
  • The TTM is 9.808. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ-1.000TTM9.808-10.808
TTM9.808YOY13.166-3.357
TTM9.8085Y12.085-2.277
5Y12.08510Y10.274+1.811
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 Westpac generates.

  • Above 15 is considered overpriced but always compare Westpac to the Banks - Diversified industry mean.
  • A PE ratio of 13.12 means the investor is paying $13.12 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Westpac Banking Corp:

  • The EOD is 15.610. Based on the earnings, the company is fair priced.
  • The MRQ is 13.120. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.052. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD15.610MRQ13.120+2.491
MRQ13.120TTM12.052+1.068
TTM12.052YOY12.817-0.766
TTM12.0525Y17.380-5.329
5Y17.38010Y14.474+2.907
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 Westpac Banking Corp:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-2.703+2.703
TTM-2.703YOY-3.840+1.137
TTM-2.7035Y5.541-8.244
5Y5.54110Y-129.688+135.228
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 Westpac is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • A PB ratio of 0.08 means the investor is paying $0.08 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Westpac Banking Corp:

  • The EOD is 0.100. Based on the equity, the company is cheap. +2
  • The MRQ is 0.084. Based on the equity, the company is cheap. +2
  • The TTM is 0.964. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.100MRQ0.084+0.016
MRQ0.084TTM0.964-0.880
TTM0.964YOY1.169-0.205
TTM0.9645Y1.165-0.201
5Y1.16510Y1.085+0.080
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 Westpac Banking Corp.

4.8.2. Funds holding Westpac Banking Corp

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.5-54913465--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.63-23121909--
2021-02-28iShares Core MSCI EAFE ETF0.44-16066287--
2021-02-28iShares MSCI Eafe ETF0.33000002-11952493--
2021-01-31DFA International Value Series0.22-7945749--
2021-02-28Fidelity International Index Fund0.19-7125479--
2021-02-28JP Morgan ETF Tr-BetaBuilders Developed Asia ex-Japan ETF0.18000001-6698047--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.18000001-6444502--
2021-02-28iShares MSCI Eafe Value ETF0.14-4963014--
2021-02-28iShares MSCI Australia ETF0.11999999-4489330--
Total 3.93000003014372027500.0%
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.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Total Liabilities  957,235,0000957,235,00022,866,000980,101,0000980,101,000-1,052,661,000-72,560,000
Other Stockholders Equity  -702,0000-702,000-56,000-758,0000-758,000796,00038,000
Long-term Liabilities  952,164,000-819,039,000133,125,000846,325,000979,450,000-323,533,000655,917,000-728,477,000-72,560,000
EBITDA  -305,500-305,500-611,000344,500-266,5000-266,5005,566,5005,300,000



5.2. Latest Balance Sheet

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

Summary
Total Assets0
Total Liabilities-72,560,000
Total Stockholder Equity72,560,000
 As reported
Total Liabilities -72,560,000
Total Stockholder Equity+ 72,560,000
Total Assets = 0

Assets

Total Current Assets
Total Current Assets  (as reported)0
Total Current Assets  (calculated)0
+/-0
Long-term Assets
Long-term Assets  (as reported)0
Long-term Assets  (calculated)0
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities0
Long-term Liabilities-72,560,000
Total Stockholder Equity72,560,000
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)-72,560,000
Long-term Liabilities  (calculated)0
+/- 72,560,000
Total Stockholder Equity
Accumulated Other Comprehensive Income 72,522,000
Other Stockholders Equity 38,000
Total Stockholder Equity (as reported)72,560,000
Total Stockholder Equity (calculated)72,560,000
+/-0
Other
Common Stock Shares Outstanding 3,468,989



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
107,159,461
0
0
0
106,099,120
0
0
0
110,452,125
0
0
0
105,020,845
0
0
0
93,847,790
0
0
0
105,779,298
0
0
0
121,835,695
0
0
0
118,848,295
0
135,771,115
0
137,434,634
0
0
0
140,251,868
0
157,205,669
0
167,618,360
0
185,598,328
0
189,884,609
0
186,505,869
0
191,054,402
0
206,549,752
0
221,372,324
0
233,447,493
0
244,994,678
0
254,163,476
0
260,145,009
0
292,143,983
0
299,578,000
328,200,000
328,349,554
377,653,000
374,821,000
401,717,000
402,179,260
439,548,000
439,548,000
594,230,000
594,230,000
589,587,000
589,587,000
600,775,000
600,775,000
618,277,000
618,277,000
621,958,000
621,958,000
670,228,000
670,228,000
653,932,000
653,932,000
674,965,000
674,965,000
677,509,000
677,509,000
701,097,000
701,097,000
729,375,000
729,375,000
770,842,000
770,842,000
795,961,000
795,961,000
812,156,000
812,156,000
831,760,000
831,760,000
839,202,000
839,202,000
839,993,000
839,993,000
851,875,000
851,875,000
871,855,000
871,855,000
879,592,000
879,592,000
891,062,000
891,062,000
906,626,000
906,626,000
967,662,000
967,662,000
911,946,000
911,946,000
889,459,000
889,459,000
935,877,000
935,877,000
964,749,000
964,749,000
1,014,198,000
1,014,198,000
1,019,108,000
1,019,108,000
1,029,774,000
1,029,774,000
1,052,661,000
1,052,661,000
0
01,052,661,0001,052,661,0001,029,774,0001,029,774,0001,019,108,0001,019,108,0001,014,198,0001,014,198,000964,749,000964,749,000935,877,000935,877,000889,459,000889,459,000911,946,000911,946,000967,662,000967,662,000906,626,000906,626,000891,062,000891,062,000879,592,000879,592,000871,855,000871,855,000851,875,000851,875,000839,993,000839,993,000839,202,000839,202,000831,760,000831,760,000812,156,000812,156,000795,961,000795,961,000770,842,000770,842,000729,375,000729,375,000701,097,000701,097,000677,509,000677,509,000674,965,000674,965,000653,932,000653,932,000670,228,000670,228,000621,958,000621,958,000618,277,000618,277,000600,775,000600,775,000589,587,000589,587,000594,230,000594,230,000439,548,000439,548,000402,179,260401,717,000374,821,000377,653,000328,349,554328,200,000299,578,0000292,143,9830260,145,0090254,163,4760244,994,6780233,447,4930221,372,3240206,549,7520191,054,4020186,505,8690189,884,6090185,598,3280167,618,3600157,205,6690140,251,868000137,434,6340135,771,1150118,848,295000121,835,695000105,779,29800093,847,790000105,020,845000110,452,125000106,099,120000107,159,4610000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
10,696,702
0
0
0
9,684,783
0
0
0
12,539,113
0
0
0
1,618,374
0
0
0
1,077,685
0
0
0
104,131,285
0
0
0
118,802,679
0
0
0
116,149,934
0
132,342,445
0
134,044,768
0
0
0
137,059,143
0
154,224,010
0
164,908,837
0
182,903,477
0
187,349,109
0
184,123,036
0
188,485,105
0
2,280,507
0
7,822,068
0
11,780,465
0
12,675,077
0
12,721,705
0
13,986,432
0
2,585,518
0
22,284,000
0
3,041,052
0
90,931,000
0
5,167,368
0
35,770,000
0
28,360,000
0
31,622,000
0
13,961,000
0
36,938,000
0
13,762,000
0
52,971,000
0
18,124,000
11,138,000
11,138,000
6,600,000
6,600,000
9,862,000
9,862,000
16,375,000
16,375,000
19,582,000
19,582,000
14,738,000
14,738,000
9,282,000
9,282,000
18,811,000
18,811,000
10,838,000
10,838,000
15,912,000
15,912,000
18,397,000
18,397,000
21,580,000
21,580,000
26,788,000
26,788,000
19,486,000
19,486,000
20,059,000
20,059,000
45,815,000
45,815,000
29,672,000
29,672,000
33,877,000
33,877,000
70,908,000
70,908,000
102,410,000
102,410,000
104,954,000
104,954,000
117,886,000
117,886,000
102,223,000
102,223,000
95,907,000
129,850,000
0
0129,850,00095,907,000102,223,000102,223,000117,886,000117,886,000104,954,000104,954,000102,410,000102,410,00070,908,00070,908,00033,877,00033,877,00029,672,00029,672,00045,815,00045,815,00020,059,00020,059,00019,486,00019,486,00026,788,00026,788,00021,580,00021,580,00018,397,00018,397,00015,912,00015,912,00010,838,00010,838,00018,811,00018,811,0009,282,0009,282,00014,738,00014,738,00019,582,00019,582,00016,375,00016,375,0009,862,0009,862,0006,600,0006,600,00011,138,00011,138,00018,124,000052,971,000013,762,000036,938,000013,961,000031,622,000028,360,000035,770,00005,167,368090,931,00003,041,052022,284,00002,585,518013,986,432012,721,705012,675,077011,780,46507,822,06802,280,5070188,485,1050184,123,0360187,349,1090182,903,4770164,908,8370154,224,0100137,059,143000134,044,7680132,342,4450116,149,934000118,802,679000104,131,2850001,077,6850001,618,37400012,539,1130009,684,78300010,696,7020000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
10,696,702
0
0
0
9,684,783
0
0
0
12,539,113
0
0
0
1,618,374
0
0
0
1,077,685
0
0
0
1,049,361
0
0
0
1,290,357
0
0
0
1,247,761
0
1,341,129
0
1,600,334
0
0
0
743,043
0
1,026,230
0
1,456,990
0
1,158,765
0
1,079,109
0
2,583,433
0
2,123,584
0
2,280,507
0
1,786,767
0
2,539,939
0
2,321,176
0
2,606,493
0
2,194,491
0
2,585,518
0
2,943,000
3,548,000
3,041,052
1,341,000
2,996,000
4,109,000
5,167,368
3,906,000
5,736,000
3,866,000
3,866,000
3,272,000
4,038,000
4,319,000
4,319,000
3,276,000
5,786,000
4,781,000
4,781,000
14,814,000
17,997,000
11,462,000
11,462,000
11,138,000
11,138,000
6,600,000
6,600,000
9,862,000
9,862,000
16,375,000
16,375,000
19,582,000
19,582,000
14,738,000
14,738,000
9,282,000
9,282,000
18,811,000
18,811,000
10,838,000
10,838,000
15,912,000
15,912,000
18,397,000
18,397,000
21,580,000
21,580,000
26,788,000
26,788,000
19,486,000
19,486,000
20,059,000
20,059,000
45,815,000
45,815,000
29,672,000
29,672,000
33,877,000
33,877,000
70,908,000
70,908,000
102,410,000
102,410,000
104,954,000
104,954,000
117,886,000
117,886,000
102,223,000
102,223,000
95,907,000
95,907,000
0
095,907,00095,907,000102,223,000102,223,000117,886,000117,886,000104,954,000104,954,000102,410,000102,410,00070,908,00070,908,00033,877,00033,877,00029,672,00029,672,00045,815,00045,815,00020,059,00020,059,00019,486,00019,486,00026,788,00026,788,00021,580,00021,580,00018,397,00018,397,00015,912,00015,912,00010,838,00010,838,00018,811,00018,811,0009,282,0009,282,00014,738,00014,738,00019,582,00019,582,00016,375,00016,375,0009,862,0009,862,0006,600,0006,600,00011,138,00011,138,00011,462,00011,462,00017,997,00014,814,0004,781,0004,781,0005,786,0003,276,0004,319,0004,319,0004,038,0003,272,0003,866,0003,866,0005,736,0003,906,0005,167,3684,109,0002,996,0001,341,0003,041,0523,548,0002,943,00002,585,51802,194,49102,606,49302,321,17602,539,93901,786,76702,280,50702,123,58402,583,43301,079,10901,158,76501,456,99001,026,2300743,0430001,600,33401,341,12901,247,7610001,290,3570001,049,3610001,077,6850001,618,37400012,539,1130009,684,78300010,696,7020000000000
       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
289,000
0
0
0
0
0
0
0
285,000
0
0
0
282,000
0
0
0
0
0
0
0
2,545,000
0
0
0
969,000
332,000
332,000
19,259,000
2,511,000
1,053,000
1,053,000
15,791,000
1,613,000
932,000
932,000
8,658,000
1,630,000
1,327,000
1,327,000
12,611,000
12,124,000
1,281,000
1,281,000
7,609,000
18,075,000
1,477,000
1,477,000
18,163,000
24,472,000
1,529,000
27,775,000
17,427,000
30,011,000
1,575,000
33,185,000
17,811,000
36,024,000
1,306,000
44,296,000
18,381,000
54,833,000
1,420,000
56,021,000
17,955,000
60,665,000
1,409,000
59,952,000
12,769,000
60,710,000
1,318,000
64,857,000
1,379,000
61,119,000
0
0
6,833,000
72,581,000
0
61,257,000
0
90,555,000
0
93,170,000
0
82,482,000
0
80,807,000
0
75,284,000
0
91,023,000
0
73,894,000
0
-191,814,000
0
0-191,814,000073,894,000091,023,000075,284,000080,807,000082,482,000093,170,000090,555,000061,257,000072,581,0006,833,0000061,119,0001,379,00064,857,0001,318,00060,710,00012,769,00059,952,0001,409,00060,665,00017,955,00056,021,0001,420,00054,833,00018,381,00044,296,0001,306,00036,024,00017,811,00033,185,0001,575,00030,011,00017,427,00027,775,0001,529,00024,472,00018,163,0001,477,0001,477,00018,075,0007,609,0001,281,0001,281,00012,124,00012,611,0001,327,0001,327,0001,630,0008,658,000932,000932,0001,613,00015,791,0001,053,0001,053,0002,511,00019,259,000332,000332,000969,0000002,545,0000000000282,000000285,0000000000289,00000000000000000000000000000000000000000000000000000
       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
6,760,995
0
0
0
4,420,835
0
3,687,236
0
3,705,140
0
0
0
4,421,935
0
2,246,524
0
3,899,429
0
3,569,080
0
5,716,031
0
0
0
5,899,253
0
0
0
6,035,301
0
9,240,527
0
10,353,901
0
10,115,212
0
11,791,941
0
0
0
18,372,000
0
0
0
85,424,000
0
0
0
28,421,000
0
24,494,000
0
25,954,000
0
9,642,000
0
19,028,000
0
8,981,000
0
16,899,000
0
6,662,000
0
18,360,000
0
12,580,000
0
18,077,000
0
8,744,000
0
9,608,000
0
18,749,000
0
11,857,000
0
13,503,000
1,851,000
11,984,000
9,545,000
9,545,000
1,351,000
9,280,000
3,977,000
3,977,000
1,185,000
2,461,000
72,000
72,000
1,157,000
2,301,000
0
0
1,162,000
2,067,000
221,000
221,000
869,000
1,589,000
214,000
214,000
1,004,000
2,270,000
0
25,000
0
2,623,000
0
1,999,000
0
01,999,00002,623,000025,00002,270,0001,004,000214,000214,0001,589,000869,000221,000221,0002,067,0001,162,000002,301,0001,157,00072,00072,0002,461,0001,185,0003,977,0003,977,0009,280,0001,351,0009,545,0009,545,00011,984,0001,851,00013,503,000011,857,000018,749,00009,608,00008,744,000018,077,000012,580,000018,360,00006,662,000016,899,00008,981,000019,028,00009,642,000025,954,000024,494,000028,421,00000085,424,00000018,372,00000011,791,941010,115,212010,353,90109,240,52706,035,3010005,899,2530005,716,03103,569,08003,899,42902,246,52404,421,9350003,705,14003,687,23604,420,8350006,760,9950000000000000000000000000000000000
       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
103,081,924
0
0
0
117,512,322
0
0
0
110,481,338
0
127,314,081
0
128,739,295
0
0
0
131,894,164
0
150,951,256
0
159,552,417
0
178,175,632
0
180,553,969
0
181,539,603
0
180,462,268
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,813,000
15,813,000
1,409,000
1,409,000
14,466,000
14,466,000
1,318,000
1,318,000
6,963,000
6,963,000
6,103,000
6,103,000
7,074,000
80,910,000
5,339,000
72,095,000
5,683,000
94,867,000
8,276,000
59,385,000
9,585,000
117,589,000
10,074,000
129,062,000
7,860,000
175,629,000
0
148,385,000
0
159,764,000
0
129,850,000
0
0129,850,0000159,764,0000148,385,0000175,629,0007,860,000129,062,00010,074,000117,589,0009,585,00059,385,0008,276,00094,867,0005,683,00072,095,0005,339,00080,910,0007,074,0006,103,0006,103,0006,963,0006,963,0001,318,0001,318,00014,466,00014,466,0001,409,0001,409,00015,813,00015,813,000000000000000000000000000000000000000000000000000000000180,462,2680181,539,6030180,553,9690178,175,6320159,552,4170150,951,2560131,894,164000128,739,2950127,314,0810110,481,338000117,512,322000103,081,924000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
11,404,169
0
0
0
14,959,103
0
0
0
12,115,767
0
0
0
11,360,198
0
0
0
9,154,785
0
0
0
1,648,013
0
0
0
3,033,016
0
0
0
2,698,360
0
3,428,670
0
3,389,866
0
0
0
3,192,726
0
2,981,660
0
2,709,523
0
2,694,851
0
2,535,500
0
2,382,833
0
2,569,297
0
15,356,188
0
15,851,490
0
14,505,554
0
17,244,591
0
16,354,998
0
14,979,272
0
19,674,004
0
19,897,000
0
22,268,907
0
23,209,000
0
29,422,005
0
44,271,000
0
47,921,000
0
50,334,000
0
66,321,000
0
66,753,000
0
73,918,000
0
81,205,000
0
82,431,000
13,271,000
13,271,000
670,909,000
13,192,000
691,235,000
13,515,000
713,000,000
13,977,000
751,260,000
14,058,000
781,223,000
14,131,000
802,874,000
13,166,000
812,949,000
13,093,000
828,364,000
13,458,000
824,081,000
13,012,000
833,478,000
13,139,000
850,275,000
13,021,000
852,804,000
13,092,000
871,576,000
13,050,000
886,567,000
13,108,000
921,847,000
16,113,000
882,274,000
15,407,000
855,582,000
14,334,000
864,969,000
12,962,000
862,339,000
12,678,000
909,244,000
12,756,000
901,222,000
13,139,000
927,551,000
13,131,000
956,754,000
922,811,000
0
0922,811,000956,754,00013,131,000927,551,00013,139,000901,222,00012,756,000909,244,00012,678,000862,339,00012,962,000864,969,00014,334,000855,582,00015,407,000882,274,00016,113,000921,847,00013,108,000886,567,00013,050,000871,576,00013,092,000852,804,00013,021,000850,275,00013,139,000833,478,00013,012,000824,081,00013,458,000828,364,00013,093,000812,949,00013,166,000802,874,00014,131,000781,223,00014,058,000751,260,00013,977,000713,000,00013,515,000691,235,00013,192,000670,909,00013,271,00013,271,00082,431,000081,205,000073,918,000066,753,000066,321,000050,334,000047,921,000044,271,000029,422,005023,209,000022,268,907019,897,000019,674,004014,979,272016,354,998017,244,591014,505,554015,851,490015,356,18802,569,29702,382,83302,535,50002,694,85102,709,52302,981,66003,192,7260003,389,86603,428,67002,698,3600003,033,0160001,648,0130009,154,78500011,360,19800012,115,76700014,959,10300011,404,1690000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
2,805,386
0
0
0
2,755,522
0
0
0
2,217,680
0
0
0
1,858,571
0
0
0
1,737,997
0
0
0
1,629,090
0
0
0
1,873,985
0
0
0
1,670,387
0
1,595,618
0
1,600,334
0
0
0
1,527,316
0
1,348,572
0
1,175,170
0
1,140,209
0
1,034,484
0
931,761
0
815,913
0
867,189
0
842,648
0
816,223
0
1,444,379
0
802,795
0
840,499
0
421,126
0
466,000
474,000
474,701
353,000
489,000
492,000
493,070
409,000
505,000
853,000
853,000
728,000
888,000
881,000
881,000
845,000
1,010,000
1,090,000
1,090,000
930,000
1,158,000
1,132,000
1,132,000
922,000
922,000
1,084,000
1,084,000
908,000
908,000
1,294,000
1,294,000
1,452,000
1,452,000
1,539,000
1,539,000
1,592,000
1,592,000
1,628,000
1,628,000
1,737,000
1,737,000
1,574,000
1,574,000
1,487,000
1,487,000
1,328,000
1,328,000
1,329,000
1,329,000
1,200,000
1,200,000
1,155,000
1,155,000
4,170,000
4,170,000
3,910,000
3,910,000
3,337,000
3,337,000
2,853,000
2,853,000
2,614,000
2,614,000
2,429,000
2,429,000
2,415,000
2,415,000
2,245,000
2,245,000
2,179,000
2,179,000
0
02,179,0002,179,0002,245,0002,245,0002,415,0002,415,0002,429,0002,429,0002,614,0002,614,0002,853,0002,853,0003,337,0003,337,0003,910,0003,910,0004,170,0004,170,0001,155,0001,155,0001,200,0001,200,0001,329,0001,329,0001,328,0001,328,0001,487,0001,487,0001,574,0001,574,0001,737,0001,737,0001,628,0001,628,0001,592,0001,592,0001,539,0001,539,0001,452,0001,452,0001,294,0001,294,000908,000908,0001,084,0001,084,000922,000922,0001,132,0001,132,0001,158,000930,0001,090,0001,090,0001,010,000845,000881,000881,000888,000728,000853,000853,000505,000409,000493,070492,000489,000353,000474,701474,000466,0000421,1260840,4990802,79501,444,3790816,2230842,6480867,1890815,9130931,76101,034,48401,140,20901,175,17001,348,57201,527,3160001,600,33401,595,61801,670,3870001,873,9850001,629,0900001,737,9970001,858,5710002,217,6800002,755,5220002,805,3860000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,754,000
0
0
0
2,558,000
0
2,483,000
0
0
0
0
0
2,436,000
0
0
0
2,403,000
0
0
2,398,000
2,398,000
0
0
2,425,000
2,425,000
0
0
8,597,000
8,597,000
0
0
8,569,000
8,569,000
0
0
8,582,000
8,582,000
0
0
8,797,000
8,797,000
0
0
8,868,000
8,868,000
0
0
9,112,000
9,112,000
0
0
8,809,000
8,809,000
0
0
9,030,000
9,030,000
6,577,000
6,588,000
9,012,000
9,012,000
6,597,000
6,706,000
8,890,000
8,890,000
0
0
8,895,000
8,895,000
0
0
8,397,000
8,397,000
0
0
7,599,000
7,599,000
0
0
7,393,000
7,393,000
0
0
7,419,000
7,419,000
0
0
0
0007,419,0007,419,000007,393,0007,393,000007,599,0007,599,000008,397,0008,397,000008,895,0008,895,000008,890,0008,890,0006,706,0006,597,0009,012,0009,012,0006,588,0006,577,0009,030,0009,030,000008,809,0008,809,000009,112,0009,112,000008,868,0008,868,000008,797,0008,797,000008,582,0008,582,000008,569,0008,569,000008,597,0008,597,000002,425,0002,425,000002,398,0002,398,000002,403,0000002,436,000000002,483,00002,558,0000001,754,0000000000000000000000000000000000000000000000000000000000000
       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
0
0
64,011,000
64,011,000
60,668,000
678,059,000
63,347,000
63,347,000
64,937,000
64,937,000
64,210,000
64,210,000
75,095,000
104,402,000
76,383,000
107,863,000
0
118,019,000
0
135,375,000
0
115,621,000
0
105,883,000
0
99,117,000
0
94,518,000
0
111,403,000
0
96,862,000
0
135,796,000
0
0135,796,000096,862,0000111,403,000094,518,000099,117,0000105,883,0000115,621,0000135,375,0000118,019,0000107,863,00076,383,000104,402,00075,095,00064,210,00064,210,00064,937,00064,937,00063,347,00063,347,000678,059,00060,668,00064,011,00064,011,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,159,031
0
0
0
0
0
0
0
1,789,532
0
0
0
0
0
0
0
1,535,000
0
0
0
0
0
1,449,000
0
1,754,000
0
0
0
2,558,827
0
2,472,138
0
0
0
2,302,000
0
521,000
0
2,920,000
0
549,000
2,965,000
2,965,000
3,125,000
591,000
3,071,000
3,071,000
3,085,000
564,000
11,594,000
11,594,000
11,701,000
2,944,000
11,420,000
11,420,000
11,669,000
2,935,000
11,595,000
11,595,000
12,007,000
3,197,000
12,124,000
12,124,000
3,552,000
3,552,000
12,108,000
12,108,000
3,739,000
3,739,000
12,683,000
12,683,000
3,494,000
3,494,000
12,592,000
12,592,000
2,765,000
2,765,000
11,465,000
11,465,000
2,691,000
2,691,000
11,438,000
11,438,000
2,640,000
2,640,000
11,693,000
11,693,000
2,873,000
2,873,000
11,850,000
11,850,000
3,058,000
3,058,000
11,943,000
11,943,000
3,100,000
3,100,000
10,997,000
10,997,000
2,510,000
2,510,000
10,064,000
10,064,000
2,934,000
2,934,000
10,724,000
10,724,000
3,467,000
3,467,000
10,708,000
10,708,000
0
010,708,00010,708,0003,467,0003,467,00010,724,00010,724,0002,934,0002,934,00010,064,00010,064,0002,510,0002,510,00010,997,00010,997,0003,100,0003,100,00011,943,00011,943,0003,058,0003,058,00011,850,00011,850,0002,873,0002,873,00011,693,00011,693,0002,640,0002,640,00011,438,00011,438,0002,691,0002,691,00011,465,00011,465,0002,765,0002,765,00012,592,00012,592,0003,494,0003,494,00012,683,00012,683,0003,739,0003,739,00012,108,00012,108,0003,552,0003,552,00012,124,00012,124,0003,197,00012,007,00011,595,00011,595,0002,935,00011,669,00011,420,00011,420,0002,944,00011,701,00011,594,00011,594,000564,0003,085,0003,071,0003,071,000591,0003,125,0002,965,0002,965,000549,00002,920,0000521,00002,302,0000002,472,13802,558,8270001,754,00001,449,000000001,535,00000000001,789,53200000001,159,0310000000000000000000000000000000000
       Earning 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
124,187,000
0
118,159,000
0
141,529,000
0
155,705,000
0
182,492,000
0
169,418,000
0
145,249,000
0
134,497,000
0
0
0
0
0
0
0
0
0
0
0
00000000000134,497,0000145,249,0000169,418,0000182,492,0000155,705,0000141,529,0000118,159,0000124,187,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
85,058,590
0
0
0
81,455,234
0
0
0
85,797,245
0
0
0
92,042,274
0
0
0
83,615,321
0
0
0
104,131,285
0
0
0
118,802,679
0
0
0
116,149,934
0
132,342,445
0
134,044,768
0
0
0
137,059,143
0
154,224,010
0
164,908,837
0
182,903,477
0
187,349,109
0
184,123,036
0
188,485,105
0
188,913,056
0
197,698,767
0
207,161,473
0
215,075,011
0
225,086,773
0
231,179,305
0
269,884,461
0
257,397,000
19,583,000
303,039,596
17,123,000
260,681,000
17,901,000
367,589,887
14,982,000
359,507,000
17,268,000
517,949,000
17,230,000
507,631,000
18,040,000
520,493,000
16,245,000
514,586,000
17,235,000
534,278,000
13,931,000
536,052,000
15,135,000
553,377,000
650,556,000
650,556,000
16,491,000
657,717,000
17,591,000
677,720,000
18,536,000
699,023,000
16,208,000
737,202,000
18,758,000
767,092,000
16,522,000
789,708,000
19,974,000
799,856,000
18,643,000
814,906,000
16,905,000
811,069,000
14,965,000
820,339,000
18,098,000
837,254,000
724,244,000
839,712,000
726,184,000
858,526,000
729,943,000
873,459,000
725,715,000
905,734,000
703,811,000
866,867,000
698,069,000
841,248,000
717,486,000
852,007,000
726,883,000
849,661,000
745,356,000
896,488,000
888,083,000
888,083,000
914,420,000
914,420,000
0
0
0
000914,420,000914,420,000888,083,000888,083,000896,488,000745,356,000849,661,000726,883,000852,007,000717,486,000841,248,000698,069,000866,867,000703,811,000905,734,000725,715,000873,459,000729,943,000858,526,000726,184,000839,712,000724,244,000837,254,00018,098,000820,339,00014,965,000811,069,00016,905,000814,906,00018,643,000799,856,00019,974,000789,708,00016,522,000767,092,00018,758,000737,202,00016,208,000699,023,00018,536,000677,720,00017,591,000657,717,00016,491,000650,556,000650,556,000553,377,00015,135,000536,052,00013,931,000534,278,00017,235,000514,586,00016,245,000520,493,00018,040,000507,631,00017,230,000517,949,00017,268,000359,507,00014,982,000367,589,88717,901,000260,681,00017,123,000303,039,59619,583,000257,397,0000269,884,4610231,179,3050225,086,7730215,075,0110207,161,4730197,698,7670188,913,0560188,485,1050184,123,0360187,349,1090182,903,4770164,908,8370154,224,0100137,059,143000134,044,7680132,342,4450116,149,934000118,802,679000104,131,28500083,615,32100092,042,27400085,797,24500081,455,23400085,058,5900000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
100,277,721
0
0
0
98,848,590
0
0
0
103,805,508
0
0
0
97,870,629
0
0
0
86,550,310
0
0
0
98,200,212
0
0
0
113,923,639
0
0
0
110,650,140
0
127,005,704
0
128,816,257
0
0
0
131,252,738
0
147,586,404
0
158,356,985
0
176,441,608
0
180,178,715
0
176,301,496
0
180,585,668
0
194,258,512
0
207,373,778
0
217,685,008
0
228,683,230
0
237,878,399
0
242,906,895
0
277,488,515
0
283,480,000
311,376,000
311,517,455
359,822,000
356,990,000
382,640,000
383,081,034
419,776,000
419,776,000
557,742,000
557,742,000
553,016,000
553,016,000
562,365,000
562,365,000
578,159,000
578,159,000
579,839,000
579,839,000
626,420,000
626,420,000
609,057,000
609,057,000
112,808,000
112,808,000
163,121,000
163,121,000
653,560,000
653,560,000
175,629,000
175,629,000
721,505,000
721,505,000
195,477,000
195,477,000
758,241,000
758,241,000
199,287,000
199,287,000
781,021,000
781,021,000
205,802,000
205,802,000
790,533,000
790,533,000
211,544,000
211,544,000
815,019,000
815,019,000
205,495,000
205,495,000
841,119,000
841,119,000
900,016,000
900,016,000
843,872,000
843,872,000
817,358,000
817,358,000
863,785,000
863,785,000
894,416,000
894,416,000
943,689,000
943,689,000
946,440,000
946,440,000
957,235,000
957,235,000
980,101,000
980,101,000
-72,560,000
-72,560,000980,101,000980,101,000957,235,000957,235,000946,440,000946,440,000943,689,000943,689,000894,416,000894,416,000863,785,000863,785,000817,358,000817,358,000843,872,000843,872,000900,016,000900,016,000841,119,000841,119,000205,495,000205,495,000815,019,000815,019,000211,544,000211,544,000790,533,000790,533,000205,802,000205,802,000781,021,000781,021,000199,287,000199,287,000758,241,000758,241,000195,477,000195,477,000721,505,000721,505,000175,629,000175,629,000653,560,000653,560,000163,121,000163,121,000112,808,000112,808,000609,057,000609,057,000626,420,000626,420,000579,839,000579,839,000578,159,000578,159,000562,365,000562,365,000553,016,000553,016,000557,742,000557,742,000419,776,000419,776,000383,081,034382,640,000356,990,000359,822,000311,517,455311,376,000283,480,0000277,488,5150242,906,8950237,878,3990228,683,2300217,685,0080207,373,7780194,258,5120180,585,6680176,301,4960180,178,7150176,441,6080158,356,9850147,586,4040131,252,738000128,816,2570127,005,7040110,650,140000113,923,63900098,200,21200086,550,31000097,870,629000103,805,50800098,848,590000100,277,7210000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
8,219,358
0
0
0
0
0
0
0
0
0
0
0
3,434,475
0
0
0
2,602,334
0
0
0
2,914,524
0
0
0
7,245,180
0
0
0
710,349
0
0
0
6,125,050
0
0
0
6,398,479
0
0
0
6,048,997
0
0
0
28,874,274
0
31,777,352
0
8,048,622
0
0
0
12,102,956
0
0
0
15,545,968
0
0
0
20,706,486
0
63,210,886
0
39,188,000
0
73,155,844
0
50,143,000
0
92,503,125
0
41,094,000
0
11,842,000
0
38,348,000
0
8,299,000
0
38,661,000
0
12,873,000
0
48,527,000
0
9,019,000
0
34,112,000
0
0
4,100,000
4,100,000
0
0
4,068,000
4,068,000
0
0
3,655,000
3,655,000
0
0
3,545,000
3,545,000
556,008,000
556,008,000
3,748,000
3,748,000
577,691,000
577,691,000
3,667,000
3,667,000
578,391,000
578,391,000
3,241,000
3,241,000
446,000
446,000
1,963,000
1,963,000
493,000
493,000
1,747,000
1,747,000
616,000
616,000
2,660,000
2,660,000
472,000
472,000
5,071,000
5,071,000
651,000
324,184,000
0
0324,184,000651,0005,071,0005,071,000472,000472,0002,660,0002,660,000616,000616,0001,747,0001,747,000493,000493,0001,963,0001,963,000446,000446,0003,241,0003,241,000578,391,000578,391,0003,667,0003,667,000577,691,000577,691,0003,748,0003,748,000556,008,000556,008,0003,545,0003,545,000003,655,0003,655,000004,068,0004,068,000004,100,0004,100,0000034,112,00009,019,000048,527,000012,873,000038,661,00008,299,000038,348,000011,842,000041,094,000092,503,125050,143,000073,155,844039,188,000063,210,886020,706,48600015,545,96800012,102,9560008,048,622031,777,352028,874,2740006,048,9970006,398,4790006,125,050000710,3490007,245,1800002,914,5240002,602,3340003,434,475000000000008,219,3580000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
6,263,465
0
0
0
0
0
0
0
0
0
0
0
3,434,475
0
0
0
2,602,334
0
0
0
2,914,524
0
0
0
7,245,180
0
0
0
4,565,661
0
0
0
5,170,284
0
0
0
5,606,237
0
0
0
4,914,349
0
0
0
27,993,948
0
31,777,352
0
7,361,635
0
0
0
11,460,308
0
0
0
14,649,931
0
0
0
19,552,113
0
63,210,886
0
37,494,000
0
73,155,844
0
48,028,000
0
92,503,125
0
38,340,000
0
0
0
35,507,000
0
0
0
34,397,000
0
0
0
43,983,000
0
0
0
29,601,000
0
0
0
4,100,000
0
0
0
4,068,000
0
0
0
3,655,000
0
0
234,487,000
3,545,000
234,259,000
57,647,000
32,028,000
3,748,000
235,610,000
235,610,000
29,046,000
3,667,000
0
0
31,095,000
3,241,000
0
446,000
0
1,963,000
0
493,000
0
1,747,000
0
616,000
0
2,660,000
0
472,000
0
5,071,000
0
0
0
0005,071,0000472,00002,660,0000616,00001,747,0000493,00001,963,0000446,00003,241,00031,095,000003,667,00029,046,000235,610,000235,610,0003,748,00032,028,00057,647,000234,259,0003,545,000234,487,000003,655,0000004,068,0000004,100,00000029,601,00000043,983,00000034,397,00000035,507,00000038,340,000092,503,125048,028,000073,155,844037,494,000063,210,886019,552,11300014,649,93100011,460,3080007,361,635031,777,352027,993,9480004,914,3490005,606,2370005,170,2840004,565,6610007,245,1800002,914,5240002,602,3340003,434,475000000000006,263,4650000000000
       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
0
0
234,487,000
234,487,000
234,259,000
57,647,000
32,028,000
32,028,000
235,610,000
235,610,000
29,046,000
29,046,000
0
0
31,095,000
31,095,000
0
0
0
0
0
0
0
19,595,000
0
0
0
29,252,000
0
0
0
22,687,000
0
0
0
00022,687,00000029,252,00000019,595,000000000031,095,00031,095,0000029,046,00029,046,000235,610,000235,610,00032,028,00032,028,00057,647,000234,259,000234,487,000234,487,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
1,955,894
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
646,760
0
0
0
710,349
0
0
0
954,766
0
0
0
792,242
0
0
0
1,134,647
0
0
0
880,326
0
0
0
686,988
0
0
0
642,648
0
0
0
896,037
0
0
0
1,154,373
0
0
0
1,694,000
0
0
521,000
2,115,000
0
0
676,000
2,754,000
0
11,842,000
1,101,000
2,841,000
0
8,299,000
886,000
4,264,000
0
12,873,000
1,000,000
4,544,000
0
9,019,000
917,000
4,511,000
0
0
1,019,000
4,223,000
0
0
1,030,000
4,172,000
0
0
1,276,000
4,186,000
0
0
1,124,000
3,703,000
522,513,000
379,088,000
1,109,000
3,836,000
547,736,000
547,736,000
564,092,000
4,378,000
555,007,000
555,007,000
564,401,000
3,774,000
582,920,000
582,920,000
592,381,000
4,546,000
585,401,000
585,401,000
628,347,000
5,386,000
645,606,000
645,606,000
660,174,000
3,654,000
0
0
0
6,500,000
0
0
0
0006,500,0000003,654,000660,174,000645,606,000645,606,0005,386,000628,347,000585,401,000585,401,0004,546,000592,381,000582,920,000582,920,0003,774,000564,401,000555,007,000555,007,0004,378,000564,092,000547,736,000547,736,0003,836,0001,109,000379,088,000522,513,0003,703,0001,124,000004,186,0001,276,000004,172,0001,030,000004,223,0001,019,000004,511,000917,0009,019,00004,544,0001,000,00012,873,00004,264,000886,0008,299,00002,841,0001,101,00011,842,00002,754,000676,000002,115,000521,000001,694,0000001,154,373000896,037000642,648000686,988000880,3260001,134,647000792,242000954,766000710,349000646,760000000000000000000000001,955,8940000000000
       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
-646,760
0
0
0
-710,349
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-12,102,956
0
0
0
-15,545,968
0
0
0
-20,706,486
0
-63,210,886
0
-39,188,000
0
-73,155,844
0
-50,143,000
0
-92,503,125
0
-41,094,000
0
-11,842,000
0
-38,348,000
0
-8,299,000
0
-38,661,000
0
-12,873,000
0
-48,527,000
0
-9,019,000
0
-34,112,000
0
0
0
-4,223,000
0
0
0
-4,172,000
0
0
0
-4,186,000
0
0
8,028,000
-3,703,000
5,038,000
152,109,000
7,142,000
-3,836,000
5,889,000
5,889,000
3,966,000
-4,378,000
0
0
8,539,000
-3,774,000
12,759,000
12,759,000
8,271,000
-4,546,000
5,579,000
5,579,000
9,601,000
-5,386,000
2,875,000
2,875,000
12,576,000
448,370,000
0
404,749,000
0
322,726,000
0
324,184,000
0
0324,184,0000322,726,0000404,749,0000448,370,00012,576,0002,875,0002,875,000-5,386,0009,601,0005,579,0005,579,000-4,546,0008,271,00012,759,00012,759,000-3,774,0008,539,00000-4,378,0003,966,0005,889,0005,889,000-3,836,0007,142,000152,109,0005,038,000-3,703,0008,028,00000-4,186,000000-4,172,000000-4,223,000000-34,112,0000-9,019,0000-48,527,0000-12,873,0000-38,661,0000-8,299,0000-38,348,0000-11,842,0000-41,094,0000-92,503,1250-50,143,0000-73,155,8440-39,188,0000-63,210,8860-20,706,486000-15,545,968000-12,102,95600000000000000000000000-710,349000-646,7600000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
20,993,137
0
0
0
17,453,351
0
0
0
6,746,030
0
0
0
3,342,378
0
0
0
2,928,234
0
0
0
15,845,616
0
0
0
13,771,484
0
0
0
8,160,122
0
15,837,392
0
7,943,611
0
0
0
11,999,658
0
26,334,980
0
19,180,329
0
37,550,594
0
21,174,468
0
4,587,562
0
24,727,873
0
194,258,512
0
23,057,381
0
217,685,008
0
25,954,841
0
237,878,399
0
26,501,990
0
6,381,249
0
24,383,000
0
7,092,079
0
45,809,000
0
6,699,171
0
65,349,000
0
136,525,000
0
105,575,000
0
158,863,000
0
124,522,000
0
159,394,000
0
135,138,000
0
165,396,000
112,808,000
112,808,000
163,121,000
163,121,000
649,460,000
104,884,000
175,629,000
175,629,000
717,437,000
113,260,000
195,477,000
195,477,000
754,586,000
132,126,000
199,287,000
199,287,000
777,476,000
131,777,000
205,802,000
205,802,000
786,785,000
136,811,000
211,544,000
211,544,000
811,352,000
134,549,000
205,495,000
205,495,000
837,878,000
146,350,000
899,570,000
211,642,000
841,909,000
123,881,000
816,865,000
154,144,000
862,038,000
111,420,000
893,800,000
162,665,000
941,029,000
124,053,000
945,968,000
179,977,000
952,164,000
133,125,000
979,450,000
655,917,000
-72,560,000
-72,560,000655,917,000979,450,000133,125,000952,164,000179,977,000945,968,000124,053,000941,029,000162,665,000893,800,000111,420,000862,038,000154,144,000816,865,000123,881,000841,909,000211,642,000899,570,000146,350,000837,878,000205,495,000205,495,000134,549,000811,352,000211,544,000211,544,000136,811,000786,785,000205,802,000205,802,000131,777,000777,476,000199,287,000199,287,000132,126,000754,586,000195,477,000195,477,000113,260,000717,437,000175,629,000175,629,000104,884,000649,460,000163,121,000163,121,000112,808,000112,808,000165,396,0000135,138,0000159,394,0000124,522,0000158,863,0000105,575,0000136,525,000065,349,00006,699,171045,809,00007,092,079024,383,00006,381,249026,501,9900237,878,399025,954,8410217,685,008023,057,3810194,258,512024,727,87304,587,562021,174,468037,550,594019,180,329026,334,980011,999,6580007,943,611015,837,39208,160,12200013,771,48400015,845,6160002,928,2340003,342,3780006,746,03000017,453,35100020,993,1370000000000
       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
0
0
192,471,000
0
189,861,000
0
205,495,000
0
203,283,000
0
211,642,000
0
174,274,000
0
154,144,000
0
157,846,000
0
162,665,000
0
176,122,000
0
179,977,000
0
189,749,000
0
0
0
000189,749,0000179,977,0000176,122,0000162,665,0000157,846,0000154,144,0000174,274,0000211,642,0000203,283,0000205,495,0000189,861,0000192,471,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
26,864,000
0
30,593,000
0
39,207,000
0
38,079,000
0
22,871,000
0
23,620,000
0
24,631,000
0
27,522,000
0
31,962,000
0
0
0
25,357,000
0
22,026,000
0
27,906,000
0
20,698,000
38,740,000
38,740,000
58,906,000
53,284,000
49,722,000
49,722,000
64,393,000
64,393,000
88,711,000
88,711,000
70,733,000
70,733,000
58,470,000
58,470,000
71,022,000
71,908,000
63,039,000
63,039,000
66,798,000
66,798,000
56,934,000
56,934,000
68,156,000
69,073,000
63,788,000
63,788,000
65,862,000
61,424,000
68,310,000
68,310,000
78,009,000
78,009,000
83,424,000
83,424,000
78,109,000
78,109,000
80,246,000
80,246,000
58,559,000
58,559,000
52,306,000
52,306,000
44,367,000
44,367,000
49,910,000
49,910,000
10,461,000
10,461,000
43,241,000
43,241,000
21,955,000
21,955,000
44,160,000
44,160,000
13,241,000
13,241,000
51,438,000
51,438,000
12,286,000
12,350,000
57,307,000
57,307,000
11,332,000
11,332,000
64,908,000
64,908,000
0
0
0
0
0
0000064,908,00064,908,00011,332,00011,332,00057,307,00057,307,00012,350,00012,286,00051,438,00051,438,00013,241,00013,241,00044,160,00044,160,00021,955,00021,955,00043,241,00043,241,00010,461,00010,461,00049,910,00049,910,00044,367,00044,367,00052,306,00052,306,00058,559,00058,559,00080,246,00080,246,00078,109,00078,109,00083,424,00083,424,00078,009,00078,009,00068,310,00068,310,00061,424,00065,862,00063,788,00063,788,00069,073,00068,156,00056,934,00056,934,00066,798,00066,798,00063,039,00063,039,00071,908,00071,022,00058,470,00058,470,00070,733,00070,733,00088,711,00088,711,00064,393,00064,393,00049,722,00049,722,00053,284,00058,906,00038,740,00038,740,00020,698,000027,906,000022,026,000025,357,00000031,962,000027,522,000024,631,000023,620,000022,871,000038,079,000039,207,000030,593,000026,864,000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
101,000
101,000
0
0
86,000
86,000
0
0
71,000
71,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000071,00071,0000086,00086,00000101,000101,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
6,858,958
0
0
0
7,228,486
0
0
0
6,646,616
0
0
0
7,121,903
0
0
0
7,292,616
0
0
0
7,574,058
0
0
0
7,905,983
0
0
0
8,192,091
0
8,760,430
0
8,613,314
0
0
0
8,996,065
0
9,615,976
0
9,255,849
0
9,144,349
0
9,691,695
0
10,187,500
0
10,452,158
0
12,269,725
0
13,967,664
0
15,762,484
0
14,883,561
0
15,559,972
0
16,388,421
0
13,490,026
0
14,186,000
14,913,000
14,919,698
15,919,000
15,919,000
17,157,000
17,176,350
17,848,000
17,848,000
34,556,000
34,556,000
34,637,000
34,637,000
36,477,000
36,477,000
38,189,000
38,189,000
40,196,000
40,196,000
41,826,000
41,826,000
42,898,000
42,898,000
43,483,000
43,483,000
45,217,000
45,217,000
46,674,000
46,674,000
47,165,000
47,165,000
48,456,000
48,456,000
49,405,000
49,405,000
53,098,000
53,098,000
57,171,000
57,171,000
58,120,000
58,120,000
59,315,000
59,315,000
61,288,000
61,288,000
62,615,000
62,615,000
64,521,000
64,521,000
63,884,000
63,884,000
65,454,000
65,454,000
67,590,000
67,590,000
68,023,000
68,023,000
72,052,000
72,052,000
72,035,000
72,035,000
70,279,000
70,279,000
70,452,000
70,452,000
72,624,000
72,624,000
72,495,000
72,495,000
72,522,000
72,522,000
72,560,000
72,560,00072,522,00072,522,00072,495,00072,495,00072,624,00072,624,00070,452,00070,452,00070,279,00070,279,00072,035,00072,035,00072,052,00072,052,00068,023,00068,023,00067,590,00067,590,00065,454,00065,454,00063,884,00063,884,00064,521,00064,521,00062,615,00062,615,00061,288,00061,288,00059,315,00059,315,00058,120,00058,120,00057,171,00057,171,00053,098,00053,098,00049,405,00049,405,00048,456,00048,456,00047,165,00047,165,00046,674,00046,674,00045,217,00045,217,00043,483,00043,483,00042,898,00042,898,00041,826,00041,826,00040,196,00040,196,00038,189,00038,189,00036,477,00036,477,00034,637,00034,637,00034,556,00034,556,00017,848,00017,848,00017,176,35017,157,00015,919,00015,919,00014,919,69814,913,00014,186,000013,490,026016,388,421015,559,972014,883,561015,762,484013,967,664012,269,725010,452,158010,187,50009,691,69509,144,34909,255,84909,615,97608,996,0650008,613,31408,760,43008,192,0910007,905,9830007,574,0580007,292,6160007,121,9030006,646,6160007,228,4860006,858,9580000000000
   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
0
0
0
0
0
0
0
0
0
0
1,853,470
0
2,315,597
0
2,258,243
0
2,224,747
0
2,233,268
0
2,249,724
0
3,974,583
0
4,182,033
0
4,444,123
0
4,150,218
0
4,232,813
0
4,531,905
0
5,304,338
0
5,375,304
0
5,519,000
5,758,000
5,760,692
6,125,000
6,125,000
6,428,000
6,435,105
6,744,000
6,744,000
23,139,000
23,139,000
23,684,000
23,684,000
24,414,000
24,414,000
24,686,000
24,686,000
24,998,000
24,998,000
25,456,000
25,456,000
25,833,000
25,833,000
26,355,000
26,355,000
26,879,000
26,879,000
27,021,000
27,021,000
26,954,000
26,954,000
26,943,000
26,943,000
27,237,000
27,237,000
29,280,000
29,280,000
33,155,000
33,155,000
33,469,000
33,469,000
33,765,000
33,765,000
34,889,000
34,889,000
35,168,000
35,168,000
36,054,000
36,054,000
36,351,000
36,351,000
37,508,000
37,508,000
40,503,000
40,503,000
40,509,000
40,509,000
41,604,000
41,604,000
41,601,000
41,601,000
39,667,000
39,667,000
39,666,000
39,666,000
39,824,000
39,824,000
39,826,000
39,826,000
38,944,000
38,944,000
0
038,944,00038,944,00039,826,00039,826,00039,824,00039,824,00039,666,00039,666,00039,667,00039,667,00041,601,00041,601,00041,604,00041,604,00040,509,00040,509,00040,503,00040,503,00037,508,00037,508,00036,351,00036,351,00036,054,00036,054,00035,168,00035,168,00034,889,00034,889,00033,765,00033,765,00033,469,00033,469,00033,155,00033,155,00029,280,00029,280,00027,237,00027,237,00026,943,00026,943,00026,954,00026,954,00027,021,00027,021,00026,879,00026,879,00026,355,00026,355,00025,833,00025,833,00025,456,00025,456,00024,998,00024,998,00024,686,00024,686,000