0 XP   0   0   0

A2 Milk Company Ltd
Buy, Hold or Sell?

Let's analyse A2 Milk Company Ltd together

PenkeI guess you are interested in A2 Milk Company 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 A2 Milk Company 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about A2 Milk Company Ltd

I send you an email if I find something interesting about A2 Milk Company Ltd.

Quick analysis of A2 Milk Company Ltd (30 sec.)










1. Valuation of A2 Milk Company Ltd (5 min.)




Live pricePrice per share (EOD)

A$5.21

2. Growth of A2 Milk Company Ltd (5 min.)




Is A2 Milk Company Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$720.1m$692.3m-$8.7m-1.3%

How much money is A2 Milk Company Ltd making?

Current yearPrevious yearGrowGrow %
Making money$22.4m$23.7m-$1.2m-5.7%
Net Profit Margin2.1%8.1%--

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

3. Financial Health of A2 Milk Company Ltd (5 min.)




4. Comparing to competitors in the Packaged Foods industry (5 min.)




  Industry Rankings (Packaged Foods)  



Fundamentals of A2 Milk Company Ltd

Financial Health

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

1.1. Profitability of A2 Milk Company Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit A2 Milk Company Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare A2 Milk Company Ltd to the Packaged Foods industry mean.
  • A Net Profit Margin of 0.0% means that $0.00 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of A2 Milk Company Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.1%-2.1%
TTM2.1%YOY8.1%-6.0%
TTM2.1%5Y15.4%-13.3%
5Y15.4%10Y10.5%+5.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.5%-2.5%
TTM2.1%2.7%-0.6%
YOY8.1%3.5%+4.6%
5Y15.4%3.4%+12.0%
10Y10.5%3.2%+7.3%
1.1.2. Return on Assets

Shows how efficient A2 Milk Company Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare A2 Milk Company Ltd to the Packaged Foods industry mean.
  • 1.8% Return on Assets means that A2 Milk Company Ltd generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of A2 Milk Company Ltd:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM2.4%-0.5%
TTM2.4%YOY2.7%-0.4%
TTM2.4%5Y5.8%-3.4%
5Y5.8%10Y4.3%+1.4%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.0%+0.8%
TTM2.4%1.0%+1.4%
YOY2.7%1.3%+1.4%
5Y5.8%1.2%+4.6%
10Y4.3%1.3%+3.0%
1.1.3. Return on Equity

Shows how efficient A2 Milk Company Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare A2 Milk Company Ltd to the Packaged Foods industry mean.
  • 2.7% Return on Equity means A2 Milk Company Ltd generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of A2 Milk Company Ltd:

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM3.3%-0.6%
TTM3.3%YOY3.3%0.0%
TTM3.3%5Y7.4%-4.1%
5Y7.4%10Y5.8%+1.6%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%2.1%+0.6%
TTM3.3%2.2%+1.1%
YOY3.3%2.7%+0.6%
5Y7.4%2.7%+4.7%
10Y5.8%2.7%+3.1%

1.2. Operating Efficiency of A2 Milk Company Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient A2 Milk Company Ltd is operating .

  • Measures how much profit A2 Milk Company 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 A2 Milk Company Ltd to the Packaged Foods 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 A2 Milk Company Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.7%-1.7%
TTM1.7%YOY7.1%-5.5%
TTM1.7%5Y21.0%-19.3%
5Y21.0%10Y15.1%+6.0%
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.3%-3.3%
TTM1.7%3.5%-1.8%
YOY7.1%5.3%+1.8%
5Y21.0%5.2%+15.8%
10Y15.1%4.4%+10.7%
1.2.2. Operating Ratio

Measures how efficient A2 Milk Company Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Packaged Foods 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 A2 Milk Company Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.134-0.134
TTM0.134YOY0.417-0.283
TTM0.1345Y0.504-0.370
5Y0.50410Y0.619-0.115
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.585-1.585
TTM0.1341.577-1.443
YOY0.4171.552-1.135
5Y0.5041.491-0.987
10Y0.6191.279-0.660

1.3. Liquidity of A2 Milk Company Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if A2 Milk Company Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Packaged Foods industry mean).
  • A Current Ratio of 2.66 means the company has $2.66 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of A2 Milk Company Ltd:

  • The MRQ is 2.661. The company is able to pay all its short-term debts. +1
  • The TTM is 2.684. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.661TTM2.684-0.023
TTM2.684YOY4.738-2.054
TTM2.6845Y3.485-0.801
5Y3.48510Y2.304+1.181
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6611.607+1.054
TTM2.6841.607+1.077
YOY4.7381.613+3.125
5Y3.4851.659+1.826
10Y2.3041.571+0.733
1.3.2. Quick Ratio

Measures if A2 Milk Company Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare A2 Milk Company Ltd to the Packaged Foods industry mean.
  • A Quick Ratio of 2.21 means the company can pay off $2.21 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of A2 Milk Company Ltd:

  • The MRQ is 2.206. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.240. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ2.206TTM1.240+0.965
TTM1.240YOY2.083-0.842
TTM1.2405Y1.728-0.487
5Y1.72810Y1.219+0.509
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2060.534+1.672
TTM1.2400.573+0.667
YOY2.0830.645+1.438
5Y1.7280.676+1.052
10Y1.2190.657+0.562

1.4. Solvency of A2 Milk Company Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of A2 Milk Company Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare A2 Milk Company Ltd to Packaged Foods industry mean.
  • A Debt to Asset Ratio of 0.30 means that A2 Milk Company Ltd assets are financed with 30.4% credit (debt) and the remaining percentage (100% - 30.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of A2 Milk Company Ltd:

  • The MRQ is 0.304. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.279. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.304TTM0.279+0.025
TTM0.279YOY0.184+0.095
TTM0.2795Y0.222+0.057
5Y0.22210Y0.243-0.021
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3040.487-0.183
TTM0.2790.487-0.208
YOY0.1840.488-0.304
5Y0.2220.496-0.274
10Y0.2430.497-0.254
1.4.2. Debt to Equity Ratio

Measures if A2 Milk Company Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare A2 Milk Company Ltd to the Packaged Foods industry mean.
  • A Debt to Equity ratio of 44.2% means that company has $0.44 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of A2 Milk Company Ltd:

  • The MRQ is 0.442. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.392. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.442TTM0.392+0.050
TTM0.392YOY0.227+0.165
TTM0.3925Y0.291+0.101
5Y0.29110Y0.330-0.039
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4420.945-0.503
TTM0.3920.959-0.567
YOY0.2270.928-0.701
5Y0.2911.000-0.709
10Y0.3301.059-0.729

2. Market Valuation of A2 Milk Company Ltd

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings A2 Milk Company Ltd generates.

  • Above 15 is considered overpriced but always compare A2 Milk Company Ltd to the Packaged Foods industry mean.
  • A PE ratio of 114.32 means the investor is paying $114.32 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of A2 Milk Company Ltd:

  • The EOD is 135.676. Seems overpriced? -1
  • The MRQ is 114.322. Seems overpriced? -1
  • The TTM is 143.004. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD135.676MRQ114.322+21.354
MRQ114.322TTM143.004-28.681
TTM143.004YOY-56.901+199.904
TTM143.0045Y89.067+53.937
5Y89.06710Y-3.210+92.277
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD135.67618.664+117.012
MRQ114.32218.458+95.864
TTM143.00418.580+124.424
YOY-56.90121.005-77.906
5Y89.06724.659+64.408
10Y-3.21030.876-34.086
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of A2 Milk Company Ltd.

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

Let's take a look of the Price Earnings to Growth Ratio trends of A2 Milk Company Ltd:

  • The MRQ is 114.360. Seems overpriced? -1
  • The TTM is 110.499. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ114.360TTM110.499+3.861
TTM110.499YOY304.115-193.615
TTM110.4995Y160.765-50.265
5Y160.76510Y35.891+124.873
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
MRQ114.36021.292+93.068
TTM110.49942.606+67.893
YOY304.11547.028+257.087
5Y160.765102.487+58.278
10Y35.891151.655-115.764

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

Measures if the stock price of A2 Milk Company Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Packaged Foods industry mean).
  • A PB ratio of 3.02 means the investor is paying $3.02 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of A2 Milk Company Ltd:

  • The EOD is 3.579. Neutral. Compare to industry.
  • The MRQ is 3.016. Neutral. Compare to industry.
  • The TTM is 3.875. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD3.579MRQ3.016+0.563
MRQ3.016TTM3.875-0.859
TTM3.875YOY6.980-3.105
TTM3.8755Y10.394-6.519
5Y10.39410Y8.227+2.167
Compared to industry (Packaged Foods)
PeriodCompanyIndustry (mean)+/- 
EOD3.5791.452+2.127
MRQ3.0161.622+1.394
TTM3.8751.718+2.157
YOY6.9802.013+4.967
5Y10.3942.038+8.356
10Y8.2272.387+5.840
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of A2 Milk Company Ltd.

3.1. Funds holding A2 Milk Company Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-12-31Advisers Investment Tr-JOHCM International Select Fd2.76-20549458--
2020-12-31Sequoia Fund Inc1.64-12182452--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.54-11412820--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.63-4687054--
2021-02-28FlexShares Tr-FlexShares Morningstar Global Upstream Natural Resources0.57-4206528--
2021-02-28SEI Institutional Investment Tr-World Equity Ex-U.S. Fd0.56-4154525--
2021-02-28iShares Core MSCI EAFE ETF0.45-3346128--
2021-02-28iShares MSCI Eafe ETF0.33000002-2456436--
2021-02-28iShares MSCI New Zealand ETF0.25-1892367--
2021-01-31DFA International Core Equity Portfolio0.2-1472795--
Total 8.9300000206636056300.0%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of A2 Milk Company 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--0.0800.033+140%-0.017+121%0.058+39%0.035+128%
Book Value Growth--1.0591.025+3%0.990+7%1.094-3%1.111-5%
Book Value Per Share--1.4561.382+5%1.404+4%1.096+33%0.604+141%
Book Value Per Share Growth--1.0581.025+3%0.989+7%1.094-3%1.110-5%
Current Ratio--2.6612.684-1%4.738-44%3.485-24%2.304+15%
Debt To Asset Ratio--0.3040.279+9%0.184+66%0.222+37%0.243+25%
Debt To Equity Ratio--0.4420.392+13%0.227+95%0.291+52%0.330+34%
Dividend Per Share----0%-0%-0%-0%
Eps--0.0380.037+3%0.025+55%0.077-50%0.042-9%
Eps Growth--1.0001.643-39%0.568+76%1.187-16%1.706-41%
Free Cash Flow Per Share--0.0630.061+3%0.060+5%0.079-20%0.042+49%
Free Cash Flow Per Share Growth--1.0001.015-1%2.790-64%1.463-32%1.097-9%
Free Cash Flow To Equity Per Share--0.0780.064+23%0.092-16%0.129-40%0.070+11%
Free Cash Flow To Equity Per Share Growth--1.0001.106-10%2.782-64%1.548-35%1.191-16%
Gross Profit Margin--1.0001.0000%0.847+18%0.708+41%-175.244+17624%
Intrinsic Value_10Y_max--3.878--------
Intrinsic Value_10Y_min--0.122--------
Intrinsic Value_1Y_max--0.332--------
Intrinsic Value_1Y_min--0.143--------
Intrinsic Value_3Y_max--1.040--------
Intrinsic Value_3Y_min--0.318--------
Intrinsic Value_5Y_max--1.801--------
Intrinsic Value_5Y_min--0.371--------
Net Profit Margin---0.021-100%0.081-100%0.154-100%0.105-100%
Operating Margin---0.017-100%0.071-100%0.210-100%0.151-100%
Operating Ratio---0.134-100%0.417-100%0.504-100%0.619-100%
Pb Ratio3.579+16%3.0163.875-22%6.980-57%10.394-71%8.227-63%
Pe Ratio135.676+16%114.322143.004-20%-56.901+150%89.067+28%-3.210+103%
Peg Ratio--114.360110.499+3%304.115-62%160.765-29%35.891+219%
Price Per Share5.210+16%4.3905.328-18%9.833-55%10.280-57%5.572-21%
Price To Total Gains Ratio64.921+16%54.70378.462-30%65.942-17%684.874-92%-1412.793+2683%
Profit Growth--1.0001.550-35%0.520+92%1.114-10%-3.790+479%
Quick Ratio--2.2061.240+78%2.083+6%1.728+28%1.219+81%
Return On Assets--0.0180.024-22%0.027-33%0.058-68%0.043-58%
Return On Equity--0.0270.033-19%0.033-20%0.074-64%0.058-54%
Total Gains Per Share--0.0800.033+140%-0.017+121%0.058+39%0.035+128%
Usd Book Value--720150083.681683598226.712+5%692349187.791+4%540947277.241+33%297399136.822+142%
Usd Book Value Change Per Share--0.0530.022+140%-0.011+121%0.039+39%0.023+128%
Usd Book Value Per Share--0.9680.919+5%0.934+4%0.729+33%0.402+141%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0260.025+3%0.016+55%0.051-50%0.028-9%
Usd Free Cash Flow--31021172.36229986298.911+3%29481340.078+5%38772665.539-20%20747851.819+50%
Usd Free Cash Flow Per Share--0.0420.040+3%0.040+5%0.052-20%0.028+49%
Usd Free Cash Flow To Equity Per Share--0.0520.042+23%0.061-16%0.086-40%0.047+11%
Usd Price Per Share3.466+16%2.9213.544-18%6.542-55%6.839-57%3.707-21%
Usd Profit--18998666.12922451234.973-15%23738116.622-20%35475116.606-46%19451180.114-2%
Usd Revenue---99340161.035-100%246950390.558-100%186710713.055-100%111143256.153-100%
Usd Total Gains Per Share--0.0530.022+140%-0.011+121%0.039+39%0.023+128%
 EOD+2 -3MRQTTM+21 -16YOY+22 -165Y+13 -2510Y+20 -18

4.2. Fundamental Score

Let's check the fundamental score of A2 Milk Company Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15135.676
Price to Book Ratio (EOD)Between0-13.579
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than12.206
Current Ratio (MRQ)Greater than12.661
Debt to Asset Ratio (MRQ)Less than10.304
Debt to Equity Ratio (MRQ)Less than10.442
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.018
Total4/10 (40.0%)

4.3. Technical Score

Let's check the technical score of A2 Milk Company Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose5.240
Total1/1 (100.0%)



Latest Balance Sheet

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

Summary
Total Assets1,715,852
Total Liabilities521,892
Total Stockholder Equity1,180,377
 As reported
Total Liabilities 521,892
Total Stockholder Equity+ 1,180,377
Total Assets = 1,715,852

Assets

Total Assets1,715,852
Total Current Assets1,171,240
Long-term Assets1,171,240
Total Current Assets
Cash And Cash Equivalents 887,308
Net Receivables 83,510
Inventory 140,044
Other Current Assets 60,378
Total Current Assets  (as reported)1,171,240
Total Current Assets  (calculated)1,171,240
+/-0
Long-term Assets
Property Plant Equipment 256,577
Goodwill 102,468
Long Term Investments 150,923
Intangible Assets 6,854
Other Assets 43,453
Long-term Assets  (as reported)544,612
Long-term Assets  (calculated)560,275
+/- 15,663

Liabilities & Shareholders' Equity

Total Current Liabilities440,174
Long-term Liabilities81,718
Total Stockholder Equity1,180,377
Total Current Liabilities
Short-term Debt 43,922
Short Long Term Debt 40,794
Accounts payable 83,107
Other Current Liabilities 309,974
Total Current Liabilities  (as reported)440,174
Total Current Liabilities  (calculated)477,797
+/- 37,623
Long-term Liabilities
Long term Debt 66,206
Capital Lease Obligations 17,352
Other Liabilities 1,288
Long-term Liabilities  (as reported)81,718
Long-term Liabilities  (calculated)84,846
+/- 3,128
Total Stockholder Equity
Common Stock149,157
Retained Earnings 1,167,561
Accumulated Other Comprehensive Income -136,341
Total Stockholder Equity (as reported)1,180,377
Total Stockholder Equity (calculated)1,180,377
+/-0
Other
Capital Stock149,157
Cash and Short Term Investments 887,308
Common Stock Shares Outstanding 743,657
Current Deferred Revenue3,171
Liabilities and Stockholders Equity 1,715,852
Net Debt -762,956
Net Invested Capital 1,287,377
Net Tangible Assets 1,071,055
Net Working Capital 731,066
Short Long Term Debt Total 124,352



Balance Sheet

Currency in NZD. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-31
> Total Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
808
0
0
0
0
8,272
0
0
0
32,729
0
0
0
49,672
0
0
0
72,404
0
0
0
76,643
0
0
0
88,867
0
0
0
210,152
246,394
246,394
343,930
343,930
547,650
547,650
722,578
722,578
795,213
795,213
993,470
993,470
1,189,505
1,189,505
0
1,453,317
0
1,399,774
0
1,372,011
0
1,612,482
0
1,715,852
1,715,85201,612,48201,372,01101,399,77401,453,31701,189,5051,189,505993,470993,470795,213795,213722,578722,578547,650547,650343,930343,930246,394246,394210,15200088,86700076,64300072,40400049,67200032,7290008,27200008080000000000000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
347
0
0
0
0
5,527
0
0
0
20,034
0
0
0
24,915
0
0
0
47,703
0
0
0
51,137
0
0
0
60,533
0
0
0
182,423
223,862
223,862
258,288
258,288
415,613
415,613
506,062
506,062
485,191
485,191
675,699
675,699
864,259
864,259
1,128,546
1,128,546
1,089,201
1,089,201
1,096,892
1,096,892
1,048,889
1,048,889
1,171,240
1,171,240
1,171,2401,171,2401,048,8891,048,8891,096,8921,096,8921,089,2011,089,2011,128,5461,128,546864,259864,259675,699675,699485,191485,191506,062506,062415,613415,613258,288258,288223,862223,862182,42300060,53300051,13700047,70300024,91500020,0340005,52700003470000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
114
0
0
0
0
5,215
0
0
0
7,467
0
0
0
6,568
0
0
0
20,187
0
0
0
15,979
0
0
0
6,092
0
0
0
69,361
108,379
108,379
91,020
121,020
240,172
240,172
154,750
340,455
287,932
287,932
193,472
464,805
618,420
618,420
0
854,178
0
774,643
0
875,150
0
747,170
0
887,308
887,3080747,1700875,1500774,6430854,1780618,420618,420464,805193,472287,932287,932340,455154,750240,172240,172121,02091,020108,379108,37969,3610006,09200015,97900020,1870006,5680007,4670005,21500001140000000000000
       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
30,000
30,000
0
0
185,705
185,705
0
0
271,333
271,333
0
0
0
0
0
0
0
0
0
480
0
0
00480000000000271,333271,33300185,705185,7050030,00030,000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
189
0
0
0
0
279
0
0
0
11,689
0
0
0
17,189
0
0
0
24,375
0
0
0
27,358
0
0
0
39,944
0
0
0
45,407
67,863
67,863
72,874
72,874
75,435
75,435
65,491
65,491
76,403
76,403
52,748
52,748
71,794
71,794
70,700
70,700
70,576
70,576
81,719
65,284
120,546
120,546
89,351
83,510
83,51089,351120,546120,54665,28481,71970,57670,57670,70070,70071,79471,79452,74852,74876,40376,40365,49165,49175,43575,43572,87472,87467,86367,86345,40700039,94400027,35800024,37500017,18900011,68900027900001890000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
45
0
0
0
0
34
0
0
0
454
0
0
0
481
0
0
0
2,399
0
0
0
2,217
0
0
0
9,651
0
0
0
15,099
0
0
0
35,957
0
0
0
36,015
0
0
0
49,693
0
0
0
56,336
0
0
0
44,254
480
480
0
60,378
60,378048048044,25400056,33600049,69300036,01500035,95700015,0990009,6510002,2170002,399000481000454000340000450000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
461
0
0
0
0
2,745
0
0
0
12,695
0
0
0
24,757
0
0
0
24,701
0
0
0
25,506
0
0
0
28,334
0
0
0
27,729
0
0
0
85,642
0
0
0
216,516
0
0
0
317,771
0
0
0
324,771
0
0
0
275,119
0
0
0
544,612
544,612000275,119000324,771000317,771000216,51600085,64200027,72900028,33400025,50600024,70100024,75700012,6950002,74500004610000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
35
0
0
0
0
3
0
0
0
2,305
0
0
0
10,991
0
0
0
13,725
0
0
0
9,163
0
0
0
9,301
0
0
0
8,097
8,088
8,088
8,358
8,358
9,611
9,611
9,701
9,701
10,326
10,326
10,296
10,296
18,207
18,207
30,350
30,350
33,607
33,607
32,464
32,464
257,241
257,241
256,577
256,577
256,577256,577257,241257,24132,46432,46433,60733,60730,35030,35018,20718,20710,29610,29610,32610,3269,7019,7019,6119,6118,3588,3588,0888,0888,0970009,3010009,16300013,72500010,9910002,30500030000350000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,167
0
0
0
10,055
0
0
0
9,370
0
0
0
10,587
0
0
0
10,993
0
0
0
10,381
9,963
9,963
10,041
10,041
0
0
10,209
10,209
0
0
7,957
7,957
0
0
0
8,125
0
0
0
8,172
0
0
0
102,468
102,4680008,1720008,1250007,9577,9570010,20910,2090010,04110,0419,9639,96310,38100010,99300010,5870009,37000010,05500010,1670000000000000000000000
       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
62,049
62,049
105,366
105,366
186,862
186,862
280,572
280,572
286,807
286,807
277,143
277,143
0
252,580
0
0
0
174,417
0
0
0
150,923
150,923000174,417000252,5800277,143277,143286,807286,807280,572280,572186,862186,862105,366105,36662,04962,049000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
223
0
0
0
1,037
0
0
0
720
0
0
0
4,194
0
0
0
6,230
0
0
0
5,933
2,012
2,012
2,192
3,240
13,905
13,905
4,080
4,883
15,211
15,211
4,363
5,028
12,986
12,986
0
5,515
0
17,223
0
6,965
0
109,356
0
6,854
6,8540109,35606,965017,22305,515012,98612,9865,0284,36315,21115,2114,8834,08013,90513,9053,2402,1922,0122,0125,9330006,2300004,1940007200001,0370002230000000000000000000000
       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
2,469
2,469
3,002
3,002
3,155
3,155
5,664
4,861
3,913
3,913
8,348
7,683
16,910
16,910
29,158
29,158
33,009
33,009
69,715
69,715
46,997
46,997
43,453
43,453
43,45343,45346,99746,99769,71569,71533,00933,00929,15829,15816,91016,9107,6838,3483,9133,9134,8615,6643,1553,1553,0023,0022,4692,4690000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
8,431
0
0
0
0
1,006
0
0
0
7,546
0
0
0
12,324
0
0
0
12,474
0
0
0
17,999
0
0
0
30,238
0
0
0
77,074
72,030
72,030
102,448
102,448
158,017
158,017
166,869
166,869
151,235
151,235
205,616
205,616
214,919
214,919
0
319,255
0
213,049
0
288,051
0
484,723
0
521,892
521,8920484,7230288,0510213,0490319,2550214,919214,919205,616205,616151,235151,235166,869166,869158,017158,017102,448102,44872,03072,03077,07400030,23800017,99900012,47400012,3240007,5460001,00600008,4310000000000000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
8,431
0
0
0
0
1,006
0
0
0
7,491
0
0
0
12,288
0
0
0
12,394
0
0
0
17,875
0
0
0
28,952
0
0
0
76,808
71,753
71,753
102,348
102,348
157,892
157,892
166,749
166,749
151,068
151,068
205,389
205,389
208,544
208,544
305,427
305,427
198,647
198,647
274,690
274,690
387,432
387,432
440,174
440,174
440,174440,174387,432387,432274,690274,690198,647198,647305,427305,427208,544208,544205,389205,389151,068151,068166,749166,749157,892157,892102,348102,34871,75371,75376,80800028,95200017,87500012,39400012,2880007,4910001,00600008,4310000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
7,924
0
0
0
0
0
0
0
0
622
0
0
0
4,425
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,407
0
0
0
3,648
0
13,794
0
43,922
43,922013,79403,6480003,40700000000000000000000000000000004,425000622000000007,9240000000000000
       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
40,794
40,794000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
59,840
59,840
34,084
34,084
123,502
123,502
66,076
66,076
108,272
108,272
84,152
84,152
189,120
189,120
129,951
129,951
191,808
191,808
40,986
40,986
313,741
313,741
83,107
83,107
83,10783,107313,741313,74140,98640,986191,808191,808129,951129,951189,120189,12084,15284,152108,272108,27266,07666,076123,502123,50234,08434,08459,84059,8400000000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
236
0
0
0
0
776
0
0
0
3,275
0
0
0
3,947
0
0
0
5,244
0
0
0
9,484
0
0
0
13,774
0
0
0
43,287
11,913
11,913
30,998
68,264
34,390
34,390
50,557
100,673
42,796
42,796
45,141
119,806
18,050
18,050
20,101
168,296
3,319
3,319
4,746
225,310
55,665
55,665
20,170
309,974
309,97420,17055,66555,665225,3104,7463,3193,319168,29620,10118,05018,050119,80645,14142,79642,796100,67350,55734,39034,39068,26430,99811,91311,91343,28700013,7740009,4840005,2440003,9470003,27500077600002360000000000000
   > 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
55
0
0
0
36
0
0
0
80
0
0
0
124
0
0
0
1,286
0
0
0
266
0
0
0
100
0
0
0
120
0
0
0
227
0
0
0
13,828
0
0
0
13,361
0
0
0
81,718
81,71800013,36100013,8280002270001200001000002660001,2860001240008000036000550000000000000000000000
       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
6,108
0
13,436
0
13,952
0
12,850
0
77,116
0
0
0077,116012,850013,952013,43606,10800000000000000000000000000000000000000000000000000000000
       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
277
277
100
100
125
125
120
120
167
167
227
227
267
267
392
392
450
450
511
511
1,301
1,301
1,288
1,288
1,2881,2881,3011,3015115114504503923922672672272271671671201201251251001002772770000000000000000000000000000000000000000000
       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
1,093
1,093
1,048
1,048
0
0
803
803
0
0
665
665
0
0
957
957
0
0
0
0
0
0
0
0
000000009579570066566500803803001,0481,0481,0931,0930000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
0
0
-7,623
0
0
0
0
7,267
0
0
0
25,183
0
0
0
37,348
0
0
0
59,930
0
0
0
58,644
0
0
0
58,629
0
0
0
133,078
174,364
174,364
241,482
241,482
389,633
389,633
555,709
555,709
643,978
643,978
787,854
787,854
974,586
974,586
0
1,134,062
0
1,186,725
0
1,083,960
0
1,127,759
0
1,180,377
1,180,37701,127,75901,083,96001,186,72501,134,0620974,586974,586787,854787,854643,978643,978555,709555,709389,633389,633241,482241,482174,364174,364133,07800058,62900058,64400059,93000037,34800025,1830007,2670000-7,6230000000000000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
21,194
0
0
0
0
40,955
0
0
0
56,063
0
0
0
63,754
0
0
0
84,253
0
0
0
86,264
0
0
0
86,303
0
0
0
130,548
132,748
132,748
134,302
134,302
137,235
137,235
141,566
141,566
143,352
143,352
144,495
144,495
144,988
144,988
146,933
146,933
148,589
148,589
149,121
149,121
149,157
149,157
149,157
149,157
149,157149,157149,157149,157149,121149,121148,589148,589146,933146,933144,988144,988144,495144,495143,352143,352141,566141,566137,235137,235134,302134,302132,748132,748130,54800086,30300086,26400084,25300063,75400056,06300040,955000021,1940000000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
86
0
0
0
0
936
0
0
0
1,629
0
0
0
1,698
0
0
0
-339
0
0
0
-3,646
0
0
0
-1,609
0
0
0
-1,841
0
0
0
12,163
0
0
0
123,442
0
0
0
64,917
0
0
0
22,850
0
0
0
-110,098
0
0
0
-136,341
-136,341000-110,09800022,85000064,917000123,44200012,163000-1,841000-1,609000-3,646000-3390001,6980001,6290009360000860000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00-16,9860-3,7730-8,3210-10,0310000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,137
-2,137
12,163
12,163
58,912
58,912
123,442
-11,022
57,230
-14,513
64,917
-15,341
66,230
66,230
32,881
32,881
-37,865
-37,865
-106,325
-106,325
-108,976
-108,976
-120,543
-120,543
-120,543-120,543-108,976-108,976-106,325-106,325-37,865-37,86532,88132,88166,23066,230-15,34164,917-14,51357,230-11,022123,44258,91258,91212,16312,163-2,137-2,1370000000000000000000000000000000000000000000



Balance Sheet

Currency in NZD. All numbers in thousands.




Cash Flow

Currency in NZD. All numbers in thousands.