0 XP   0   0   0

Abacus Property Group
Buy, Hold or Sell?

Let's analyse Abacus Property Group together

PenkeI guess you are interested in Abacus Property Group. 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 Abacus Property Group. 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 Abacus Property Group

I send you an email if I find something interesting about Abacus Property Group.

Quick analysis of Abacus Property Group (30 sec.)










1. Valuation of Abacus Property Group (5 min.)




Live pricePrice per share (EOD)

A$2.58

2. Growth of Abacus Property Group (5 min.)




Is Abacus Property Group growing?

Current yearPrevious yearGrowGrow %
How rich?$2.3b$2b$308.6m13.2%

How much money is Abacus Property Group making?

Current yearPrevious yearGrowGrow %
Making money$95.4m$177m-$81.6m-85.6%
Net Profit Margin83.7%184.1%--

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

3. Financial Health of Abacus Property Group (5 min.)




4. Comparing to competitors in the REIT-Diversified industry (5 min.)




  Industry Rankings (REIT-Diversified)  


Richest
#29 / 128

Most Revenue
#26 / 128

Most Profit
#17 / 128


Fundamentals of Abacus Property Group

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is 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 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 Abacus Property Group.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Abacus Property Group earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Abacus Property Group to the REIT-Diversified industry mean.
  • A Net Profit Margin of 48.2% means that $0.48 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Abacus Property Group:

  • The MRQ is 48.2%. The company is making a huge profit. +2
  • The TTM is 83.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ48.2%TTM83.7%-35.5%
TTM83.7%YOY184.1%-100.5%
TTM83.7%5Y91.0%-7.3%
5Y91.0%10Y86.5%+4.5%
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ48.2%50.7%-2.5%
TTM83.7%54.1%+29.6%
YOY184.1%40.0%+144.1%
5Y91.0%40.8%+50.2%
10Y86.5%45.7%+40.8%
1.1.2. Return on Assets

Shows how efficient Abacus Property Group is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Abacus Property Group to the REIT-Diversified industry mean.
  • 1.5% Return on Assets means that Abacus Property Group generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Abacus Property Group:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM2.6%-1.1%
TTM2.6%YOY5.9%-3.3%
TTM2.6%5Y2.4%+0.2%
5Y2.4%10Y2.1%+0.3%
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.6%-0.1%
TTM2.6%3.3%-0.7%
YOY5.9%2.1%+3.8%
5Y2.4%1.9%+0.5%
10Y2.1%2.3%-0.2%
1.1.3. Return on Equity

Shows how efficient Abacus Property Group is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Abacus Property Group to the REIT-Diversified industry mean.
  • 2.4% Return on Equity means Abacus Property Group generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Abacus Property Group:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM4.1%-1.7%
TTM4.1%YOY8.7%-4.6%
TTM4.1%5Y3.5%+0.6%
5Y3.5%10Y3.1%+0.4%
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.7%-0.3%
TTM4.1%5.8%-1.7%
YOY8.7%3.7%+5.0%
5Y3.5%3.0%+0.5%
10Y3.1%3.6%-0.5%

1.2. Operating Efficiency of Abacus Property Group.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Abacus Property Group is operating .

  • Measures how much profit Abacus Property Group 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 Abacus Property Group to the REIT-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 Abacus Property Group:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y56.5%-56.5%
5Y56.5%10Y88.2%-31.6%
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ-50.1%-50.1%
TTM-30.9%-30.9%
YOY-54.8%-54.8%
5Y56.5%42.9%+13.6%
10Y88.2%46.2%+42.0%
1.2.2. Operating Ratio

Measures how efficient Abacus Property Group is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT-Diversified industry mean).
  • An Operation Ratio of 0.24 means that the operating costs are $0.24 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Abacus Property Group:

  • The MRQ is 0.238. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.236. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.238TTM0.236+0.003
TTM0.236YOY0.212+0.024
TTM0.2365Y0.364-0.128
5Y0.36410Y0.654-0.290
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2380.668-0.430
TTM0.2360.668-0.432
YOY0.2120.617-0.405
5Y0.3640.644-0.280
10Y0.6540.604+0.050

1.3. Liquidity of Abacus Property Group.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Abacus Property Group is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT-Diversified industry mean).
  • A Current Ratio of 1.72 means the company has $1.72 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Abacus Property Group:

  • The MRQ is 1.717. The company is able to pay all its short-term debts. +1
  • The TTM is 1.758. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.717TTM1.758-0.041
TTM1.758YOY2.273-0.515
TTM1.7585Y2.036-0.278
5Y2.03610Y1.594+0.442
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7171.107+0.610
TTM1.7581.140+0.618
YOY2.2731.344+0.929
5Y2.0361.417+0.619
10Y1.5941.461+0.133
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Abacus Property Group to the REIT-Diversified industry mean.
  • A Quick Ratio of 1.09 means the company can pay off $1.09 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Abacus Property Group:

  • The MRQ is 1.085. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.340. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.085TTM1.340-0.255
TTM1.340YOY1.177+0.163
TTM1.3405Y1.3400.000
5Y1.34010Y1.251+0.089
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0850.450+0.635
TTM1.3400.516+0.824
YOY1.1770.514+0.663
5Y1.3400.674+0.666
10Y1.2510.649+0.602

1.4. Solvency of Abacus Property Group.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Abacus Property Group assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Abacus Property Group to REIT-Diversified industry mean.
  • A Debt to Asset Ratio of 0.39 means that Abacus Property Group assets are financed with 38.7% credit (debt) and the remaining percentage (100% - 38.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Abacus Property Group:

  • The MRQ is 0.387. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.370. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.387TTM0.370+0.017
TTM0.370YOY0.320+0.050
TTM0.3705Y0.310+0.060
5Y0.31010Y0.337-0.027
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3870.434-0.047
TTM0.3700.438-0.068
YOY0.3200.456-0.136
5Y0.3100.450-0.140
10Y0.3370.452-0.115
1.4.2. Debt to Equity Ratio

Measures if Abacus Property Group is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Abacus Property Group to the REIT-Diversified industry mean.
  • A Debt to Equity ratio of 63.2% means that company has $0.63 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Abacus Property Group:

  • The MRQ is 0.632. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.588. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.632TTM0.588+0.044
TTM0.588YOY0.475+0.114
TTM0.5885Y0.457+0.131
5Y0.45710Y0.530-0.073
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6320.760-0.128
TTM0.5880.793-0.205
YOY0.4750.827-0.352
5Y0.4570.840-0.383
10Y0.5300.877-0.347

2. Market Valuation of Abacus Property Group

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Abacus Property Group generates.

  • Above 15 is considered overpriced but always compare Abacus Property Group to the REIT-Diversified industry mean.
  • A PE ratio of 27.83 means the investor is paying $27.83 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Abacus Property Group:

  • The EOD is 27.297. Very good. +2
  • The MRQ is 27.826. Very good. +2
  • The TTM is 19.587. Very good. +2
Trends
Current periodCompared to+/- 
EOD27.297MRQ27.826-0.529
MRQ27.826TTM19.587+8.239
TTM19.587YOY11.848+7.739
TTM19.5875Y100.188-80.601
5Y100.18810Y85.622+14.567
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD27.2978.290+19.007
MRQ27.8268.489+19.337
TTM19.5878.489+11.098
YOY11.84814.331-2.483
5Y100.18815.962+84.226
10Y85.62218.638+66.984
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Abacus Property Group.

  • 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 Abacus Property Group:

  • The MRQ is 66.672. Seems overpriced? -1
  • The TTM is 42.162. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ66.672TTM42.162+24.510
TTM42.162YOY8.232+33.930
TTM42.1625Y571.270-529.108
5Y571.27010Y278.833+292.438
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
MRQ66.6727.805+58.867
TTM42.16218.748+23.414
YOY8.23216.041-7.809
5Y571.27081.406+489.864
10Y278.833113.410+165.423

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

Measures if the stock price of Abacus Property Group is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT-Diversified industry mean).
  • A PB ratio of 0.67 means the investor is paying $0.67 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Abacus Property Group:

  • The EOD is 0.657. Very good. +2
  • The MRQ is 0.669. Very good. +2
  • The TTM is 0.663. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.657MRQ0.669-0.013
MRQ0.669TTM0.663+0.007
TTM0.663YOY1.017-0.354
TTM0.6635Y1.241-0.578
5Y1.24110Y1.537-0.296
Compared to industry (REIT-Diversified)
PeriodCompanyIndustry (mean)+/- 
EOD0.6570.698-0.041
MRQ0.6690.750-0.081
TTM0.6630.750-0.087
YOY1.0170.928+0.089
5Y1.2410.942+0.299
10Y1.5371.070+0.467
2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Abacus Property Group.


4. Summary

4.1. Key Performance Indicators

The key performance indicators of Abacus Property Group 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--0.0120.184-94%0.261-95%0.134-91%0.079-85%
Book Value Growth--1.0031.051-5%1.083-7%1.049-4%1.036-3%
Book Value Per Share--3.9303.924+0%3.405+15%2.747+43%2.110+86%
Book Value Per Share Growth--1.0031.051-5%1.083-7%1.049-4%1.036-3%
Current Ratio--1.7171.758-2%2.273-24%2.036-16%1.594+8%
Debt To Asset Ratio--0.3870.370+5%0.320+21%0.310+25%0.337+15%
Debt To Equity Ratio--0.6320.588+7%0.475+33%0.457+38%0.530+19%
Dividend Per Share--0.0890.102-13%0.052+71%0.041+114%0.029+210%
Dividend Per Share Growth--0.7702.041-62%1.406-45%1.217-37%1.132-32%
Eps--0.0950.160-41%0.298-68%0.143-34%0.086+10%
Eps Growth--0.4170.530-21%1.440-71%2.132-80%1.531-73%
Free Cash Flow Per Share--0.0840.129-34%0.102-17%0.066+27%0.047+77%
Free Cash Flow Per Share Growth--0.4871.584-69%1.613-70%1.198-59%1.093-55%
Free Cash Flow To Equity Per Share--0.3250.688-53%0.588-45%0.256+27%0.142+129%
Free Cash Flow To Equity Per Share Growth--0.3100.917-66%2.030-85%1.213-74%1.112-72%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--10.762--------
Intrinsic Value_10Y_min--2.175--------
Intrinsic Value_1Y_max--0.597--------
Intrinsic Value_1Y_min--0.196--------
Intrinsic Value_3Y_max--2.160--------
Intrinsic Value_3Y_min--0.611--------
Intrinsic Value_5Y_max--4.166--------
Intrinsic Value_5Y_min--1.048--------
Net Profit Margin--0.4820.837-42%1.841-74%0.910-47%0.865-44%
Operating Margin----0%-0%0.565-100%0.882-100%
Operating Ratio--0.2380.236+1%0.212+13%0.364-34%0.654-64%
Pb Ratio0.657-2%0.6690.663+1%1.017-34%1.241-46%1.537-56%
Pe Ratio27.297-2%27.82619.587+42%11.848+135%100.188-72%85.622-68%
Peg Ratio--66.67242.162+58%8.232+710%571.270-88%278.833-76%
Price Per Share2.580-2%2.6302.600+1%3.470-24%3.199-18%3.021-13%
Price To Total Gains Ratio25.693-2%26.19015.824+66%11.109+136%-106.021+505%0.641+3983%
Profit Growth--0.4170.530-21%1.440-71%1.383-70%1.218-66%
Quick Ratio--1.0851.340-19%1.177-8%1.340-19%1.251-13%
Return On Assets--0.0150.026-44%0.059-75%0.024-39%0.021-28%
Return On Equity--0.0240.041-41%0.087-72%0.035-32%0.031-22%
Revenue Growth--1.0321.083-5%1.118-8%1.104-6%1.095-6%
Total Gains Per Share--0.1000.286-65%0.313-68%0.175-43%0.108-7%
Total Gains Per Share Growth--0.2130.780-73%0.862-75%4.848-96%3.646-94%
Usd Book Value--2336297418.5002332792618.100+0%2024188223.350+15%1633007647.986+43%1254225027.574+86%
Usd Book Value Change Per Share--0.0080.122-94%0.174-95%0.089-91%0.053-85%
Usd Book Value Per Share--2.6142.610+0%2.265+15%1.827+43%1.403+86%
Usd Dividend Per Share--0.0590.068-13%0.034+71%0.028+114%0.019+210%
Usd Eps--0.0630.107-41%0.198-68%0.095-34%0.057+10%
Usd Free Cash Flow--50068482.10076434653.750-34%60681680.350-17%39324778.127+27%28231252.146+77%
Usd Free Cash Flow Per Share--0.0560.086-34%0.068-17%0.044+27%0.032+77%
Usd Free Cash Flow To Equity Per Share--0.2170.458-53%0.391-45%0.170+27%0.094+129%
Usd Price Per Share1.716-2%1.7501.730+1%2.309-24%2.128-18%2.010-13%
Usd Profit--56193899.20095417658.650-41%177096207.000-68%63187425.877-11%42774832.443+31%
Usd Revenue--116637734.800114816143.400+2%95612924.200+22%60285719.927+93%46195007.662+152%
Usd Total Gains Per Share--0.0670.190-65%0.208-68%0.117-43%0.072-7%
 EOD+3 -2MRQTTM+6 -35YOY+9 -325Y+17 -2510Y+21 -21

4.2. Fundamental Score

Let's check the fundamental score of Abacus Property Group based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1527.297
Price to Book Ratio (EOD)Between0-10.657
Net Profit Margin (MRQ)Greater than00.482
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.085
Current Ratio (MRQ)Greater than11.717
Debt to Asset Ratio (MRQ)Less than10.387
Debt to Equity Ratio (MRQ)Less than10.632
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.015
Total6/10 (60.0%)

4.3. Technical Score

Let's check the technical score of Abacus Property Group based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose2.600
Total1/1 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets5,731,651
Total Liabilities2,220,006
Total Stockholder Equity3,511,645
 As reported
Total Liabilities 2,220,006
Total Stockholder Equity+ 3,511,645
Total Assets = 5,731,651

Assets

Total Assets5,731,651
Total Current Assets389,520
Long-term Assets389,520
Total Current Assets
Net Receivables 48,487
Other Current Assets 143,008
Total Current Assets  (as reported)389,520
Total Current Assets  (calculated)191,495
+/- 198,025
Long-term Assets
Property Plant Equipment 24,217
Intangible Assets 105,161
Long-term Assets  (as reported)0
Long-term Assets  (calculated)129,378
+/- 129,378

Liabilities & Shareholders' Equity

Total Current Liabilities226,913
Long-term Liabilities-
Total Stockholder Equity3,511,645
Total Current Liabilities
Total Current Liabilities  (as reported)226,913
Total Current Liabilities  (calculated)0
+/- 226,913
Long-term Liabilities
Long term Debt Total 1,932,832
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)1,932,832
+/- 1,932,832
Total Stockholder Equity
Common Stock2,596,661
Retained Earnings 914,984
Total Stockholder Equity (as reported)3,511,645
Total Stockholder Equity (calculated)3,511,645
+/-0
Other
Cash And Equivalents197,777
Cash and Short Term Investments 197,777
Common Stock Shares Outstanding 893,658
Liabilities and Stockholders Equity 5,731,651



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2022-12-312022-06-302021-12-312021-06-302020-12-312020-09-302020-06-302020-03-312019-12-312019-06-302019-03-312018-12-312018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-31
> Total Assets 
0
337,882
337,882
420,606
420,606
414,195
414,195
415,563
415,563
416,059
416,059
576,523
576,523
593,520
593,520
0
0
1,163,280
1,163,280
1,187,419
1,187,419
1,270,254
1,270,254
1,568,977
1,568,977
1,647,193
1,647,193
1,498,287
1,498,287
1,445,793
1,445,793
1,508,135
1,508,135
1,505,301
1,505,301
1,519,182
1,519,182
2,120,521
1,601,622
2,149,404
2,149,404
2,106,817
2,106,817
2,017,851
2,017,851
2,127,800
2,127,800
2,173,185
2,173,185
2,079,336
2,079,336
2,162,581
2,162,581
2,137,247
2,137,247
2,345,334
2,345,334
2,450,290
2,450,290
2,492,614
2,492,614
2,436,670
2,436,670
2,547,099
2,547,099
2,795,617
2,795,617
2,790,240
0
2,827,661
2,955,345
0
3,342,036
0
3,616,534
4,059,057
4,936,242
5,407,059
5,731,651
5,731,6515,407,0594,936,2424,059,0573,616,53403,342,03602,955,3452,827,66102,790,2402,795,6172,795,6172,547,0992,547,0992,436,6702,436,6702,492,6142,492,6142,450,2902,450,2902,345,3342,345,3342,137,2472,137,2472,162,5812,162,5812,079,3362,079,3362,173,1852,173,1852,127,8002,127,8002,017,8512,017,8512,106,8172,106,8172,149,4042,149,4041,601,6222,120,5211,519,1821,519,1821,505,3011,505,3011,508,1351,508,1351,445,7931,445,7931,498,2871,498,2871,647,1931,647,1931,568,9771,568,9771,270,2541,270,2541,187,4191,187,4191,163,2801,163,28000593,520593,520576,523576,523416,059416,059415,563415,563414,195414,195420,606420,606337,882337,8820
   > Total Current Assets 
0
0
0
0
0
0
116,161
0
0
0
130,179
0
0
0
142,936
0
0
0
193,973
0
0
0
368,865
0
0
0
245,811
0
0
0
188,305
0
0
0
294,187
0
0
0
233,139
0
0
0
313,502
0
0
0
319,172
0
0
0
294,836
0
0
0
114,689
0
0
0
477,861
242,636
242,636
96,128
168,725
144,000
144,000
0
666,977
393,103
0
333,291
322,465
0
245,839
0
209,608
278,617
270,465
248,127
389,520
389,520248,127270,465278,617209,6080245,8390322,465333,2910393,103666,9770144,000144,000168,72596,128242,636242,636477,861000114,689000294,836000319,172000313,502000233,139000294,187000188,305000245,811000368,865000193,973000142,936000130,179000116,161000000
       Cash And Cash Equivalents 
0
2,716
2,716
25,855
25,855
29,166
29,166
8,429
8,429
24,367
24,367
48,861
48,861
4,417
4,417
0
0
20,107
20,107
31,836
31,836
19,068
19,068
30,061
30,061
46,777
46,777
8,450
8,450
9,124
9,124
19,694
19,694
21,792
21,792
35,590
35,590
64,648
45,504
66,502
66,502
54,129
54,129
48,544
48,544
44,822
44,822
39,806
39,806
61,653
61,653
54,969
54,969
38,388
38,388
32,827
32,827
43,792
43,792
57,342
57,342
56,288
56,288
72,237
72,237
103,256
103,256
169,524
0
89,028
146,308
0
127,313
0
88,654
57,992
139,872
176,505
0
0176,505139,87257,99288,6540127,3130146,30889,0280169,524103,256103,25672,23772,23756,28856,28857,34257,34243,79243,79232,82732,82738,38838,38854,96954,96961,65361,65339,80639,80644,82244,82248,54448,54454,12954,12966,50266,50245,50464,64835,59035,59021,79221,79219,69419,6949,1249,1248,4508,45046,77746,77730,06130,06119,06819,06831,83631,83620,10720,107004,4174,41748,86148,86124,36724,3678,4298,42929,16629,16625,85525,8552,7162,7160
       Short-term Investments 
0
0
0
0
0
0
68,150
0
0
0
76,361
0
0
0
116,933
0
0
0
151,752
0
0
0
268,760
0
0
0
161,127
0
0
0
150,433
0
0
0
180,527
0
0
0
125,626
0
0
0
217,972
0
0
0
178,162
0
0
0
191,482
0
0
0
51,072
0
0
0
186,550
0
0
0
72,597
0
0
0
209,606
0
0
78,850
0
0
0
0
0
0
0
0
0
00000000078,85000209,60600072,597000186,55000051,072000191,482000178,162000217,972000125,626000180,527000150,433000161,127000268,760000151,752000116,93300076,36100068,150000000
       Net Receivables 
0
0
0
0
0
0
17,810
0
0
0
28,389
0
0
0
20,086
0
0
0
19,565
0
0
0
65,914
0
0
0
26,154
0
0
0
22,093
0
0
0
8,842
0
0
0
12,758
0
0
0
11,918
0
0
0
19,560
0
0
0
21,165
0
0
0
11,680
0
0
0
8,851
11,022
11,022
18,457
18,457
15,565
15,565
0
21,145
24,998
0
26,030
50,338
0
39,427
0
16,563
33,653
49,989
43,472
48,487
48,48743,47249,98933,65316,563039,427050,33826,030024,99821,145015,56515,56518,45718,45711,02211,0228,85100011,68000021,16500019,56000011,91800012,7580008,84200022,09300026,15400065,91400019,56500020,08600028,38900017,810000000
       Other Current Assets 
0
0
0
0
0
0
1,035
0
0
0
1,062
0
0
0
1,500
0
0
0
2,209
0
0
0
1,764
0
0
0
1,905
0
0
0
6,655
0
0
0
22,850
0
0
0
3,262
0
0
0
3,004
0
0
0
3,636
0
0
0
6,354
0
0
0
6,085
0
0
0
228,823
72,051
72,051
4,909
12,909
4,304
4,304
0
304,422
45,053
0
126,583
9,940
0
76,858
0
94,799
186,972
25,154
7,281
143,008
143,0087,28125,154186,97294,799076,85809,940126,583045,053304,42204,3044,30412,9094,90972,05172,051228,8230006,0850006,3540003,6360003,0040003,26200022,8500006,6550001,9050001,7640002,2090001,5000001,0620001,035000000
   > Long-term Assets 
0
0
0
0
0
0
298,034
0
0
0
285,880
0
0
0
450,584
0
0
0
969,307
0
0
0
901,389
0
0
0
1,401,382
0
0
0
1,257,488
0
0
0
1,211,114
0
0
0
1,368,483
0
0
0
1,793,315
0
0
0
1,808,628
0
0
0
1,784,500
0
0
0
2,022,558
0
0
0
1,972,429
0
0
0
2,267,945
0
0
0
2,128,640
0
0
2,494,370
0
0
3,096,197
0
0
3,780,440
0
5,158,932
0
05,158,93203,780,440003,096,197002,494,370002,128,6400002,267,9450001,972,4290002,022,5580001,784,5000001,808,6280001,793,3150001,368,4830001,211,1140001,257,4880001,401,382000901,389000969,307000450,584000285,880000298,034000000
       Property Plant Equipment 
0
0
0
0
0
0
177
0
0
0
171
0
0
0
133
0
0
0
161,299
0
0
0
30,553
0
0
0
31,839
0
0
0
32,276
0
0
0
9,249
0
0
0
19,325
0
0
0
154,065
0
0
0
152,100
0
0
0
154,383
0
0
0
118,019
0
0
0
4,676
4,783
4,783
84,734
84,734
85,071
85,071
0
4,800
5,341
0
10,548
15,465
0
18,429
0
18,099
21,664
22,267
21,668
24,217
24,21721,66822,26721,66418,099018,429015,46510,54805,3414,800085,07185,07184,73484,7344,7834,7834,676000118,019000154,383000152,100000154,06500019,3250009,24900032,27600031,83900030,553000161,299000133000171000177000000
       Goodwill 
0
0
0
0
0
34,169
34,169
33,281
33,281
32,394
32,394
0
0
30,619
30,619
0
0
32,394
0
0
0
0
32,394
0
0
0
35,090
0
0
32,461
32,461
0
0
32,461
32,461
0
0
32,461
32,461
0
0
32,461
32,461
0
0
32,461
32,461
0
0
32,461
32,461
0
0
32,461
32,461
0
0
32,394
32,461
32,461
32,461
32,394
32,394
32,394
32,394
32,394
32,394
0
0
32,394
0
0
32,394
0
0
65,526
0
33,132
0
033,132065,5260032,3940032,3940032,39432,39432,39432,39432,39432,39432,46132,46132,46132,3940032,46132,4610032,46132,4610032,46132,4610032,46132,4610032,46132,4610032,46132,4610032,46132,4610035,09000032,394000032,3940030,61930,6190032,39432,39433,28133,28134,16934,16900000
       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
255,782
255,782
196,528
196,528
181,844
181,844
0
0
0
0
215,078
0
0
264,937
0
0
344,899
0
417,295
0
0417,2950344,89900264,93700215,0780000181,844181,844196,528196,528255,782255,78200000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
35,056
35,056
34,169
34,169
33,281
33,281
32,394
32,394
31,506
31,506
30,619
30,619
0
0
41,096
41,096
41,037
41,037
40,977
8,583
40,313
40,313
41,139
6,049
38,196
38,196
38,225
5,764
38,237
38,237
35,173
2,712
35,173
35,173
35,173
2,712
35,161
35,161
33,461
1,000
33,261
33,261
33,261
800
33,261
33,261
33,261
800
33,261
33,261
33,261
800
32,461
32,461
32,394
32,394
32,461
32,461
32,394
32,394
32,394
32,394
32,394
32,394
32,394
0
32,394
32,394
0
32,394
0
107,805
40,786
105,952
72,494
105,161
105,16172,494105,95240,786107,805032,394032,39432,394032,39432,39432,39432,39432,39432,39432,39432,46132,46132,39432,39432,46132,46180033,26133,26133,26180033,26133,26133,26180033,26133,26133,2611,00033,46135,16135,1612,71235,17335,17335,1732,71235,17338,23738,2375,76438,22538,19638,1966,04941,13940,31340,3138,58340,97741,03741,03741,09641,0960030,61930,61931,50631,50632,39432,39433,28133,28134,16934,16935,05635,056000
       Other Assets 
0
302,254
302,254
1,917
1,917
226,105
226,105
219,379
219,379
200,005
200,005
336,465
336,465
336,521
336,521
0
0
615,363
637,998
840,175
840,175
742,324
742,324
1,164,900
1,164,900
1,226,216
1,226,216
1,122,193
1,122,193
723,513
723,513
1,110,811
1,110,811
689,576
689,576
901,375
901,375
1,421,817
809,359
1,363,708
1,363,708
1,307,713
1,307,713
1,347,499
1,347,499
1,359,433
1,335,793
1,384,295
1,384,295
1,288,630
1,288,630
1,461,502
1,461,502
1,471,793
1,471,793
1,408,856
1,408,856
1,553,723
1,553,723
1,689,255
1,689,255
2,026,886
2,026,886
2,103,790
2,103,790
1,909,358
86,278
73,334
0
63,106
61,140
0
64,300
0
70,869
71,964
74,010
60,617
59,123
59,12360,61774,01071,96470,869064,300061,14063,106073,33486,2781,909,3582,103,7902,103,7902,026,8862,026,8861,689,2551,689,2551,553,7231,553,7231,408,8561,408,8561,471,7931,471,7931,461,5021,461,5021,288,6301,288,6301,384,2951,384,2951,335,7931,359,4331,347,4991,347,4991,307,7131,307,7131,363,7081,363,708809,3591,421,817901,375901,375689,576689,5761,110,8111,110,811723,513723,5131,122,1931,122,1931,226,2161,226,2161,164,9001,164,900742,324742,324840,175840,175637,998615,36300336,521336,521336,465336,465200,005200,005219,379219,379226,105226,1051,9171,917302,254302,2540
> Total Liabilities 
0
172,059
172,059
140,292
140,292
123,614
123,614
116,380
116,380
113,315
113,315
172,190
172,190
189,715
189,715
0
0
490,169
490,169
416,653
416,653
467,049
467,049
606,275
606,275
722,194
722,194
644,417
644,417
456,066
456,066
408,713
408,713
402,432
402,432
420,541
420,541
980,111
508,304
1,030,251
1,030,251
998,925
998,925
912,787
912,787
999,980
999,980
939,138
939,138
789,146
789,146
852,995
852,995
699,119
699,119
859,137
859,137
891,013
891,013
742,261
742,261
622,049
622,049
669,980
711,387
878,915
878,915
852,344
0
862,257
724,351
0
1,135,322
0
900,737
1,157,178
1,753,082
1,905,950
2,220,006
2,220,0061,905,9501,753,0821,157,178900,73701,135,3220724,351862,2570852,344878,915878,915711,387669,980622,049622,049742,261742,261891,013891,013859,137859,137699,119699,119852,995852,995789,146789,146939,138939,138999,980999,980912,787912,787998,925998,9251,030,2511,030,251508,304980,111420,541420,541402,432402,432408,713408,713456,066456,066644,417644,417722,194722,194606,275606,275467,049467,049416,653416,653490,169490,16900189,715189,715172,190172,190113,315113,315116,380116,380123,614123,614140,292140,292172,059172,0590
   > Total Current Liabilities 
0
0
0
0
0
0
55,786
0
0
0
109,818
0
0
0
46,296
0
0
0
104,063
0
0
0
232,977
0
0
0
133,779
0
0
0
77,933
0
0
0
256,400
0
0
0
29,908
0
0
0
65,528
0
0
0
246,882
0
0
0
53,022
0
0
0
42,223
0
0
0
208,479
134,958
134,958
40,984
40,984
76,332
76,332
0
156,408
102,471
0
79,403
90,905
0
97,336
0
101,085
124,182
117,481
137,950
226,913
226,913137,950117,481124,182101,085097,336090,90579,4030102,471156,408076,33276,33240,98440,984134,958134,958208,47900042,22300053,022000246,88200065,52800029,908000256,40000077,933000133,779000232,977000104,06300046,296000109,81800055,786000000
       Short-term Debt 
0
0
0
0
0
0
40,975
0
0
0
98,135
0
0
0
29,850
0
0
0
51,142
0
0
0
171,473
0
0
0
63,704
0
0
0
61,829
0
0
0
240,706
0
0
0
13,450
0
0
0
29,950
0
0
0
164,318
0
0
0
16,667
0
0
0
51,072
0
0
0
170,679
620,502
620,502
549,184
72,597
604,044
604,044
0
38,765
0
0
78,850
0
0
0
0
0
0
0
0
0
00000000078,8500038,7650604,044604,04472,597549,184620,502620,502170,67900051,07200016,667000164,31800029,95000013,450000240,70600061,82900063,704000171,47300051,14200029,85000098,13500040,975000000
       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
620,502
620,502
549,184
549,184
604,044
604,044
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000604,044604,044549,184549,184620,502620,50200000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
33
33
0
0
160
0
0
0
250
250
0
0
36
36
0
0
23,840
52,190
35,569
35,569
53,948
53,948
59,223
59,223
67,973
67,973
21,363
21,363
626
626
14,503
14,503
1,612
1,612
13,597
13,597
3,308
436
30,800
30,800
962
962
31,044
31,044
503
503
38,808
38,808
790
21,527
32,999
32,999
29,812
29,812
28,295
28,295
26,167
26,167
26,816
26,816
27,865
27,865
25,161
25,161
88,568
88,568
0
0
73,475
0
0
80,990
0
0
112,135
0
127,030
0
0127,0300112,1350080,9900073,4750088,56888,56825,16125,16127,86527,86526,81626,81626,16726,16728,29528,29529,81229,81232,99932,99921,52779038,80838,80850350331,04431,04496296230,80030,8004363,30813,59713,5971,6121,61214,50314,50362662621,36321,36367,97367,97359,22359,22353,94853,94835,56935,56952,19023,840003636002502500001600033330
       Other Current Liabilities 
0
0
0
0
0
0
14,651
0
0
0
11,433
0
0
0
16,410
0
0
0
939
0
0
0
35,990
0
0
0
67,184
0
0
0
15,478
0
0
0
14,082
0
0
0
16,022
0
0
0
34,616
0
0
0
82,061
0
0
0
35,565
0
0
0
12,411
0
0
0
11,633
61,496
61,496
13,119
13,119
12,217
12,217
0
29,075
0
0
5,928
0
0
16,346
0
0
12,047
0
10,920
0
010,920012,0470016,346005,9280029,075012,21712,21713,11913,11961,49661,49611,63300012,41100035,56500082,06100034,61600016,02200014,08200015,47800067,18400035,99000093900016,41000011,43300014,651000000
   > Long-term Liabilities 
0
0
0
0
0
0
67,828
0
0
0
3,497
0
0
0
143,419
0
0
0
386,106
0
0
0
234,072
0
0
0
588,415
0
0
0
378,133
0
0
0
146,032
0
0
0
478,396
0
0
0
933,397
0
0
0
753,098
0
0
0
736,124
0
0
0
656,896
0
0
0
682,534
0
0
0
581,065
0
0
0
722,507
0
0
782,854
0
0
1,037,986
0
0
1,032,996
0
1,768,000
0
01,768,00001,032,996001,037,98600782,85400722,507000581,065000682,534000656,896000736,124000753,098000933,397000478,396000146,032000378,133000588,415000234,072000386,106000143,4190003,49700067,828000000
       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
565,090
0
693,742
673,795
0
744,535
602,696
0
1,009,760
0
750,983
988,525
1,582,955
1,709,241
1,932,832
1,932,8321,709,2411,582,955988,525750,98301,009,7600602,696744,5350673,795693,7420565,0900000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
7,246
7,246
8,443
8,443
14,979
15,139
11,280
11,280
11,830
11,830
14,633
14,633
16,915
16,915
0
0
31,800
3,450
9,674
9,674
18,877
18,877
16,766
16,766
9,643
9,643
68,618
68,618
64,056
64,056
35,292
35,292
49,679
49,679
38,856
38,856
137,569
61,303
150,708
150,708
195,753
195,753
162,811
162,811
195,869
195,869
121,008
121,008
151,442
130,705
127,591
127,591
125,262
125,262
113,537
113,537
108,778
108,778
94,943
94,943
31,881
31,881
28,558
28,558
57,840
57,840
0
0
0
0
0
0
0
0
0
0
0
0
00000000000057,84057,84028,55828,55831,88131,88194,94394,943108,778108,778113,537113,537125,262125,262127,591127,591130,705151,442121,008121,008195,869195,869162,811162,811195,753195,753150,708150,70861,303137,56938,85638,85649,67949,67935,29235,29264,05664,05668,61868,6189,6439,64316,76616,76618,87718,8779,6749,6743,45031,8000016,91516,91514,63314,63311,83011,83011,28011,28015,13914,9798,4438,4437,2467,2460
> Total Stockholder Equity
0
165,823
165,823
280,314
280,314
290,581
290,581
299,183
299,183
302,744
302,744
403,050
403,050
401,972
403,805
404,593
0
670,807
673,111
768,624
768,624
799,508
803,205
944,407
944,407
906,691
924,999
842,217
842,217
975,318
989,727
1,084,900
1,084,900
1,089,070
1,102,869
1,084,802
1,084,802
993,740
1,093,318
981,499
981,499
1,056,923
1,107,892
1,063,359
1,063,359
1,084,035
1,127,820
1,189,214
1,189,214
1,253,399
1,290,190
1,273,933
1,273,933
1,407,149
1,438,128
1,443,329
1,443,329
1,515,982
1,559,277
1,705,795
1,705,795
1,766,099
1,814,621
1,835,712
1,835,712
1,870,065
1,870,065
1,937,896
0
1,960,731
2,230,994
0
2,201,744
0
2,715,797
2,901,879
3,183,160
3,501,109
3,511,645
3,511,6453,501,1093,183,1602,901,8792,715,79702,201,74402,230,9941,960,73101,937,8961,870,0651,870,0651,835,7121,835,7121,814,6211,766,0991,705,7951,705,7951,559,2771,515,9821,443,3291,443,3291,438,1281,407,1491,273,9331,273,9331,290,1901,253,3991,189,2141,189,2141,127,8201,084,0351,063,3591,063,3591,107,8921,056,923981,499981,4991,093,318993,7401,084,8021,084,8021,102,8691,089,0701,084,9001,084,900989,727975,318842,217842,217924,999906,691944,407944,407803,205799,508768,624768,624673,111670,8070404,593403,805401,972403,050403,050302,744302,744299,183299,183290,581290,581280,314280,314165,823165,8230
   Common Stock
0
160,840
160,840
266,443
266,443
266,334
266,334
266,334
266,334
272,655
266,334
351,854
351,854
360,600
351,825
0
0
572,503
572,503
660,738
660,738
648,440
648,441
766,327
766,327
771,502
771,502
776,855
776,855
1,009,577
987,497
1,086,204
1,086,204
1,110,517
1,110,517
1,125,646
1,125,646
1,172,136
1,143,253
1,156,860
1,156,860
1,271,794
1,231,994
1,290,787
1,290,787
1,308,406
1,268,381
1,402,313
1,402,313
1,444,602
1,403,756
1,446,300
1,446,300
1,555,563
1,514,015
1,557,540
1,557,540
1,565,515
1,523,878
1,613,939
1,613,939
1,622,897
1,581,156
1,628,580
1,628,580
1,635,045
1,594,988
1,596,633
0
1,599,145
1,849,537
0
1,879,765
0
2,311,185
2,349,791
2,392,408
2,593,346
2,596,661
2,596,6612,593,3462,392,4082,349,7912,311,18501,879,76501,849,5371,599,14501,596,6331,594,9881,635,0451,628,5801,628,5801,581,1561,622,8971,613,9391,613,9391,523,8781,565,5151,557,5401,557,5401,514,0151,555,5631,446,3001,446,3001,403,7561,444,6021,402,3131,402,3131,268,3811,308,4061,290,7871,290,7871,231,9941,271,7941,156,8601,156,8601,143,2531,172,1361,125,6461,125,6461,110,5171,110,5171,086,2041,086,204987,4971,009,577776,855776,855771,502771,502766,327766,327648,441648,440660,738660,738572,503572,50300351,825360,600351,854351,854266,334272,655266,334266,334266,334266,334266,443266,443160,840160,8400
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
14,462
0
0
0
26,398
0
0
0
37,900
0
0
0
1,678
0
0
0
2,703
0
0
0
347
0
0
0
2,468
0
0
0
1,815
0
0
0
2,656
0
0
0
3,663
0
0
0
5,877
0
0
0
9,806
0
0
0
7,572
0
0
0
15,158
0
0
0
20,695
0
0
0
22,240
0
0
6,945
0
0
3,270
0
0
2,631
0
1,244
0
01,24402,631003,270006,9450022,24000020,69500015,1580007,5720009,8060005,8770003,6630002,6560001,8150002,4680003470002,7030001,67800037,90000026,39800014,462000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
14,759
0
0
0
26,763
0
0
0
40,160
0
0
0
5,028
0
0
0
8,678
0
0
0
18,927
0
0
0
17,450
0
0
0
15,874
0
0
0
17,474
0
0
0
87,909
0
0
0
87,767
0
0
0
89,561
0
0
0
80,102
0
0
0
58,453
-29,497
-29,497
-21,046
97,168
-23,785
-23,785
0
68,877
0
0
19,656
0
0
19,247
0
0
0
0
0
0
00000019,2470019,6560068,8770-23,785-23,78597,168-21,046-29,497-29,49758,45300080,10200089,56100087,76700087,90900017,47400015,87400017,45000018,9270008,6780005,02800040,16000026,76300014,759000000



Balance Sheet

Currency in AUD. All numbers in thousands.