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

Bougainville Copper Ltd
Buy, Hold or Sell?

Let's analyze Bougainville Copper Ltd together

I guess you are interested in Bougainville Copper 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 Bougainville Copper Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Bougainville Copper Ltd

I send you an email if I find something interesting about Bougainville Copper Ltd.

1. Quick Overview

1.1. Quick analysis of Bougainville Copper Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.00
When do you have the money?
1 year
How often do you get paid?
0.0%

What is your share worth?

Current worth
A$0.09
Expected worth in 1 year
A$0.06
How sure are you?
30.0%

+ What do you gain per year?

Total Gains per Share
A$-0.03
Return On Investment
-7.4%

For what price can you sell your share?

Current Price per Share
A$0.44
Expected price per share
A$0.32 - A$0.51
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Bougainville Copper Ltd (5 min.)




Live pricePrice per Share (EOD)
A$0.44

2.2. Growth of Bougainville Copper Ltd (5 min.)




Is Bougainville Copper Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$25.4m$27.5m-$2.1m-8.3%

How much money is Bougainville Copper Ltd making?

Current yearPrevious yearGrowGrow %
Making money0.000.000.00?
Net Profit Margin0.0%0.0%--

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

2.3. Financial Health of Bougainville Copper Ltd (5 min.)




2.4. Comparing to competitors in the Other Precious Metals & Mining industry (5 min.)




  Industry Rankings (Other Precious Metals & Mining)  


Richest
#53 / 222

Most Revenue
#89 / 222

Most Profit
#28 / 222
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Bougainville Copper Ltd?

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

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

Speculation

The Price per Share of Bougainville Copper Ltd is A$0.435. 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 Bougainville Copper Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$0.09. Based on the TTM, the Book Value Change Per Share is A$-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.02 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$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Bougainville Copper Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share-0.01-1.2%-0.01-1.2%-0.02-3.5%0.00-0.6%-0.02-5.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share-0.01-1.2%-0.01-1.2%-0.02-3.5%0.00-0.6%-0.02-5.2%
Usd Price Per Share0.23-0.23-0.24-0.22-0.18-
Price to Earnings Ratio0.00-0.00-0.00-0.00-0.00-
Price-to-Total Gains Ratio-42.45--42.45--15.32-1.67-121.69-
Price to Book Ratio3.61-3.61-3.42-2.97-2.26-
Price-to-Total Gains Ratio-42.45--42.45--15.32-1.67-121.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.292494
Number of shares3418
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.010.00
Usd Total Gains Per Share-0.010.00
Gains per Quarter (3418 shares)-18.41-9.04
Gains per Year (3418 shares)-73.63-36.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-74-840-36-46
20-147-1580-72-82
30-221-2320-109-118
40-295-3060-145-154
50-368-3800-181-190
60-442-4540-217-226
70-515-5280-253-262
80-589-6020-289-298
90-663-6760-326-334
100-736-7500-362-370

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 Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%0.00.010.00.0%0.00.035.00.0%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%2.03.00.040.0%3.07.00.030.0%15.020.00.042.9%
Dividend per Share0.00.01.00.0%0.00.03.00.0%0.00.05.00.0%0.00.010.00.0%0.00.035.00.0%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%2.03.00.040.0%3.07.00.030.0%15.020.00.042.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Bougainville Copper 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---0.008-0.0080%-0.023+185%-0.004-51%-0.034+320%
Book Value Per Share--0.0940.0940%0.102-8%0.110-14%0.129-27%
Current Ratio--6.9716.9710%3.074+127%3.692+89%6.245+12%
Debt To Asset Ratio--0.1010.1010%0.102-1%0.095+7%0.068+49%
Debt To Equity Ratio--0.1130.1130%0.114-1%0.105+8%0.077+47%
Dividend Per Share----0%-0%-0%-0%
Eps----0%-0%-0%-0%
Gross Profit Margin----0%-0%-0%-0%
Market Cap174461976.960+22%136610679.440136610679.4400%140371705.600-3%129249833.632+6%109791635.772+24%
Net Profit Margin----0%-0%-0%-0%
Operating Margin----0%-0%-0%-0%
Operating Ratio----0%-0%-0%-0%
Pb Ratio4.618+22%3.6103.6100%3.425+5%2.969+22%2.263+60%
Pe Ratio----0%-0%-0%-0%
Price Per Share0.435+22%0.3400.3400%0.350-3%0.322+6%0.274+24%
Price To Free Cash Flow Ratio----0%-0%-0%-0%
Price To Total Gains Ratio-54.313-28%-42.452-42.4520%-15.319-64%1.667-2647%121.692-135%
Quick Ratio--13.74613.7460%5.859+135%7.006+96%10.305+33%
Return On Assets----0%-0%-0%-0%
Return On Equity----0%-0%-0%-0%
Total Gains Per Share---0.008-0.0080%-0.023+185%-0.004-51%-0.034+320%
Usd Book Value--25446315.01425446315.0140%27559677.627-8%29704651.782-14%34726401.454-27%
Usd Book Value Change Per Share---0.005-0.0050%-0.015+185%-0.003-51%-0.023+320%
Usd Book Value Per Share--0.0630.0630%0.069-8%0.074-14%0.087-27%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps----0%-0%-0%-0%
Usd Free Cash Flow----0%-0%-0%-0%
Usd Market Cap117308233.308+22%91857020.85591857020.8550%94385934.845-3%86907588.134+6%73823895.893+24%
Usd Price Per Share0.292+22%0.2290.2290%0.235-3%0.217+6%0.184+24%
Usd Profit----0%-0%-0%-0%
Usd Revenue----0%-0%-0%-0%
Usd Total Gains Per Share---0.005-0.0050%-0.015+185%-0.003-51%-0.023+320%
 EOD+3 -3MRQTTM+0 -0YOY+9 -85Y+5 -1210Y+9 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Book Ratio (EOD)Between0-14.618
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than113.746
Current Ratio (MRQ)Greater than16.971
Debt to Asset Ratio (MRQ)Less than10.101
Debt to Equity Ratio (MRQ)Less than10.113
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total4/9 (44.4%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.450
Total1/1 (100.0%)

4. In-depth Analysis

4.1 About Bougainville Copper Ltd

Bougainville Copper Limited focuses on exploration operations in Papua New Guinea. It holds interests in the Panguna mine project. The company was incorporated in 1895 and is based in Port Moresby, Papua New Guinea.

Fundamental data was last updated by Penke on 2024-08-29 19:29:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
Operating Efficiency Details
 Compared to previous yearCompared to industry
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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
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 Bougainville Copper Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Bougainville Copper Ltd to the Other Precious Metals & Mining 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 Bougainville Copper Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--124.6%+124.6%
TTM--146.0%+146.0%
YOY--91.2%+91.2%
5Y--134.8%+134.8%
10Y--430.1%+430.1%
4.3.1.2. Return on Assets

Shows how efficient Bougainville Copper Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bougainville Copper Ltd to the Other Precious Metals & Mining industry mean.
  • 0.0% Return on Assets means that Bougainville Copper Ltd generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bougainville Copper Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--7.6%+7.6%
TTM--8.4%+8.4%
YOY--9.2%+9.2%
5Y--14.0%+14.0%
10Y--14.2%+14.2%
4.3.1.3. Return on Equity

Shows how efficient Bougainville Copper Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bougainville Copper Ltd to the Other Precious Metals & Mining industry mean.
  • 0.0% Return on Equity means Bougainville Copper Ltd generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bougainville Copper Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--6.7%+6.7%
TTM--7.8%+7.8%
YOY--9.8%+9.8%
5Y--13.9%+13.9%
10Y--16.2%+16.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Bougainville Copper Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Bougainville Copper Ltd is operating .

  • Measures how much profit Bougainville Copper 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 Bougainville Copper Ltd to the Other Precious Metals & Mining 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 Bougainville Copper Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--584.5%+584.5%
TTM--280.6%+280.6%
YOY--93.4%+93.4%
5Y--224.8%+224.8%
10Y--582.9%+582.9%
4.3.2.2. Operating Ratio

Measures how efficient Bougainville Copper Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Precious Metals & Mining 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 Bougainville Copper Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.913-1.913
TTM-2.316-2.316
YOY-2.049-2.049
5Y-4.911-4.911
10Y-6.499-6.499
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Bougainville Copper Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Bougainville Copper Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • A Current Ratio of 6.97 means the company has $6.97 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Bougainville Copper Ltd:

  • The MRQ is 6.971. The company is very able to pay all its short-term debts. +2
  • The TTM is 6.971. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ6.971TTM6.9710.000
TTM6.971YOY3.074+3.897
TTM6.9715Y3.692+3.279
5Y3.69210Y6.245-2.553
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9712.207+4.764
TTM6.9712.668+4.303
YOY3.0743.185-0.111
5Y3.6925.479-1.787
10Y6.2455.787+0.458
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Bougainville Copper Ltd to the Other Precious Metals & Mining industry mean.
  • A Quick Ratio of 13.75 means the company can pay off $13.75 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bougainville Copper Ltd:

  • The MRQ is 13.746. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 13.746. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ13.746TTM13.7460.000
TTM13.746YOY5.859+7.887
TTM13.7465Y7.006+6.740
5Y7.00610Y10.305-3.300
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ13.7460.888+12.858
TTM13.7460.975+12.771
YOY5.8591.829+4.030
5Y7.0062.280+4.726
10Y10.3052.866+7.439
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Bougainville Copper Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Bougainville Copper Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Bougainville Copper Ltd to Other Precious Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.10 means that Bougainville Copper Ltd assets are financed with 10.1% credit (debt) and the remaining percentage (100% - 10.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bougainville Copper Ltd:

  • The MRQ is 0.101. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.101. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.101TTM0.1010.000
TTM0.101YOY0.102-0.001
TTM0.1015Y0.095+0.007
5Y0.09510Y0.068+0.026
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1010.121-0.020
TTM0.1010.127-0.026
YOY0.1020.110-0.008
5Y0.0950.202-0.107
10Y0.0680.238-0.170
4.5.4.2. Debt to Equity Ratio

Measures if Bougainville Copper Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Bougainville Copper Ltd to the Other Precious Metals & Mining industry mean.
  • A Debt to Equity ratio of 11.3% means that company has $0.11 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bougainville Copper Ltd:

  • The MRQ is 0.113. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.113. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.113TTM0.1130.000
TTM0.113YOY0.114-0.001
TTM0.1135Y0.105+0.008
5Y0.10510Y0.077+0.028
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1130.108+0.005
TTM0.1130.116-0.003
YOY0.1140.1140.000
5Y0.1050.162-0.057
10Y0.0770.204-0.127
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 Bougainville Copper Ltd generates.

  • Above 15 is considered overpriced but always compare Bougainville Copper Ltd to the Other Precious Metals & Mining industry mean.
  • A PE ratio of 0.00 means the investor is paying $0.00 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bougainville Copper Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--6.457+6.457
TTM--6.466+6.466
YOY--8.605+8.605
5Y--10.450+10.450
10Y--10.664+10.664
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 Bougainville Copper Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--5.952+5.952
TTM--6.311+6.311
YOY--7.496+7.496
5Y--9.451+9.451
10Y--9.676+9.676
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 Bougainville Copper Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Precious Metals & Mining industry mean).
  • A PB ratio of 3.61 means the investor is paying $3.61 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Bougainville Copper Ltd:

  • The EOD is 4.618. Based on the equity, the company is fair priced.
  • The MRQ is 3.610. Based on the equity, the company is fair priced.
  • The TTM is 3.610. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.618MRQ3.610+1.009
MRQ3.610TTM3.6100.000
TTM3.610YOY3.425+0.185
TTM3.6105Y2.969+0.641
5Y2.96910Y2.263+0.706
Compared to industry (Other Precious Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD4.6180.945+3.673
MRQ3.6101.302+2.308
TTM3.6101.329+2.281
YOY3.4251.882+1.543
5Y2.9692.302+0.667
10Y2.2632.359-0.096
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 Bougainville Copper Ltd.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in AUD. All numbers in thousands.

Summary
Total Assets42,113
Total Liabilities4,269
Total Stockholder Equity37,844
 As reported
Total Liabilities 4,269
Total Stockholder Equity+ 37,844
Total Assets = 42,113

Assets

Total Assets42,113
Total Current Assets9,212
Long-term Assets32,901
Total Current Assets
Cash And Cash Equivalents 574
Short-term Investments 7,901
Net Receivables 1,788
Inventory -1,788
Other Current Assets 736
Total Current Assets  (as reported)9,212
Total Current Assets  (calculated)9,212
+/- 0
Long-term Assets
Property Plant Equipment 335
Long Term Investments 80,800
Other Assets 0
Long-term Assets  (as reported)32,901
Long-term Assets  (calculated)81,135
+/- 48,234

Liabilities & Shareholders' Equity

Total Current Liabilities1,321
Long-term Liabilities2,947
Total Stockholder Equity37,844
Total Current Liabilities
Short-term Debt 107
Accounts payable 596
Other Current Liabilities 726
Total Current Liabilities  (as reported)1,321
Total Current Liabilities  (calculated)1,428
+/- 107
Long-term Liabilities
Capital Lease Obligations 137
Long-term Liabilities  (as reported)2,947
Long-term Liabilities  (calculated)137
+/- 2,810
Total Stockholder Equity
Common Stock157,877
Retained Earnings -140,106
Accumulated Other Comprehensive Income 20,072
Total Stockholder Equity (as reported)37,844
Total Stockholder Equity (calculated)37,844
+/-0
Other
Capital Stock401,063
Cash and Short Term Investments 8,476
Common Stock Shares Outstanding 401,796
Current Deferred Revenue-107
Liabilities and Stockholders Equity 42,113
Net Debt -563
Net Invested Capital 96,137
Net Working Capital 20,044
Property Plant and Equipment Gross 3,231
Short Long Term Debt Total 12



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-311989-12-311987-12-31
> Total Assets 
2,608,079
2,028,575
1,723,223
740,581
789,281
803,253
603,871
577,527
552,238
597,733
413,329
648,669
683,085
698,633
698,260
727,872
742,972
779,648
858,285
911,162
680,669
834,128
833,661
762,343
173,560
174,306
84,480
63,195
59,392
53,935
47,133
52,253
49,027
54,816
45,649
42,113
42,11345,64954,81649,02752,25347,13353,93559,39263,19584,480174,306173,560762,343833,661834,128680,669911,162858,285779,648742,972727,872698,260698,633683,085648,669413,329597,733552,238577,527603,871803,253789,281740,5811,723,2232,028,5752,608,079
   > Total Current Assets 
852,620
181,325
182,628
190,980
204,233
206,980
171,442
179,550
164,974
182,235
139,083
228,741
263,960
273,065
239,946
56,966
57,583
69,850
72,386
66,866
56,482
112,501
147,079
155,823
32,918
37,254
35,873
13,450
8,536
5,983
5,007
4,499
4,220
4,232
4,650
9,212
9,2124,6504,2324,2204,4995,0075,9838,53613,45035,87337,25432,918155,823147,079112,50156,48266,86672,38669,85057,58356,966239,946273,065263,960228,741139,083182,235164,974179,550171,442206,980204,233190,980182,628181,325852,620
       Cash And Cash Equivalents 
257,162
36,270
140,053
141,625
144,808
138,521
117,406
122,222
123,722
114,423
116,750
222,075
82,971
182,023
208,365
12,299
18,087
1,759
2,808
743
2,010
910
9,327
13,487
647
6,046
2,224
13,218
8,413
992
479
688
1,130
379
637
574
5746373791,1306884799928,41313,2182,2246,04664713,4879,3279102,0107432,8081,75918,08712,299208,365182,02382,971222,075116,750114,423123,722122,222117,406138,521144,808141,625140,05336,270257,162
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
79,742
79,146
20,529
35,417
30,001
31,764
33,280
29,679
18,076
75,200
0
0
0
0
0
0
0
4,766
4,222
3,407
2,617
3,371
3,374
7,901
7,9013,3743,3712,6173,4074,2224,766000000075,20018,07629,67933,28031,76430,00135,41720,52979,14679,742000000000000
       Net Receivables 
403,440
26,371
13,700
12,907
13,567
14,931
11,124
11,033
10,658
44,998
46,947
6,667
2,758
11,896
11,053
9,250
9,495
36,327
36,298
36,443
36,395
36,391
137,752
142,336
69,226
69,950
70,628
508
2
636
820
701
935
1,179
1,478
1,788
1,7881,4781,179935701820636250870,62869,95069,226142,336137,75236,39136,39536,44336,29836,3279,4959,25011,05311,8962,7586,66746,94744,99810,65811,03311,12414,93113,56712,90713,70026,371403,440
       Inventory 
192,018
118,683
28,875
28,710
30,579
31,265
22,685
20,878
0
-15,833
-55,099
0
9,148
40,835
20,529
-3,784
30,001
0
0
0
0
0
0
0
0
0
0
0
0
-420
-538
-701
-935
-1,179
-1,478
-1,788
-1,788-1,478-1,179-935-701-538-42000000000000030,001-3,78420,52940,8359,1480-55,099-15,833020,87822,68531,26530,57928,71028,875118,683192,018
   > Long-term Assets 
1,755,459
1,847,250
1,540,595
549,602
585,048
596,273
432,429
397,977
387,264
415,498
274,246
419,928
419,124
425,569
458,313
670,906
685,390
709,798
785,899
844,296
624,187
721,627
686,582
606,520
138,820
137,052
48,606
49,745
50,856
47,952
42,126
47,754
44,807
50,584
40,999
32,901
32,90140,99950,58444,80747,75442,12647,95250,85649,74548,606137,052138,820606,520686,582721,627624,187844,296785,899709,798685,390670,906458,313425,569419,124419,928274,246415,498387,264397,977432,429596,273585,048549,6021,540,5951,847,2501,755,459
       Property Plant Equipment 
1,728,672
1,816,452
1,540,595
549,602
585,048
596,273
432,429
397,977
387,264
999,361
891,714
411,016
1,137,877
1,137,853
410,981
1,137,853
1,137,853
410,981
410,981
410,981
1,137,853
1,137,853
1,137,853
1,137,853
92,252
88,288
547,894
0
552
613
459
1,296
766
792
574
335
3355747927661,2964596135520547,89488,28892,2521,137,8531,137,8531,137,8531,137,853410,981410,981410,9811,137,8531,137,853410,9811,137,8531,137,877411,016891,714999,361387,264397,977432,429596,273585,048549,6021,540,5951,816,4521,728,672
       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
105,396
102,021
108,953
49,835
47,229
41,549
45,844
43,780
126,115
96,075
80,800
80,80096,075126,11543,78045,84441,54947,22949,835108,953102,021105,3960000000000000000000000000
       Long-term Assets Other 
1,192
0
0
0
0
0
0
0
-387,264
-583,863
-617,469
8,912
-718,753
-718,753
8,118
-718,753
-718,753
8,118
8,118
8,118
-718,753
-718,753
-718,753
-718,753
-138,820
1,744
-547,894
0
360
327
347
349
306
325
346
326
3263463253063493473273600-547,8941,744-138,820-718,753-718,753-718,753-718,7538,1188,1188,118-718,753-718,7538,118-718,753-718,7538,912-617,469-583,863-387,26400000001,192
> Total Liabilities 
688,214
304,090
167,940
57,881
66,481
72,556
55,907
58,136
55,727
66,241
49,243
72,255
73,883
71,964
71,890
71,395
71,597
72,369
72,766
72,074
71,630
75,011
76,213
92,585
17,551
1,660
2,206
715
6,777
1,456
1,412
5,092
4,284
4,665
4,662
4,269
4,2694,6624,6654,2845,0921,4121,4566,7777152,2061,66017,55192,58576,21375,01171,63072,07472,76672,36971,59771,39571,89071,96473,88372,25549,24366,24155,72758,13655,90772,55666,48157,881167,940304,090688,214
   > Total Current Liabilities 
581,869
130,491
33,326
38,267
45,742
51,431
40,578
44,028
43,190
52,204
39,909
2,592
4,615
2,696
2,625
2,135
2,336
2,503
2,737
2,361
2,372
5,753
6,955
23,326
2,005
1,660
2,206
715
6,777
1,456
1,412
1,628
1,399
1,606
1,513
1,321
1,3211,5131,6061,3991,6281,4121,4566,7777152,2061,6602,00523,3266,9555,7532,3722,3612,7372,5032,3362,1352,6252,6964,6152,59239,90952,20443,19044,02840,57851,43145,74238,26733,326130,491581,869
       Short-term Debt 
4,706
0
0
781
0
0
0
0
0
0
0
0
48,682
40,835
4,493
7,054
5,933
6,693
6,756
5,812
4,700
14,984
0
0
0
0
0
0
0
4,762
4,208
737
453
527
421
107
1074215274537374,2084,762000000014,9844,7005,8126,7566,6935,9337,0544,49340,83548,68200000000781004,706
       Accounts payable 
117,565
56,142
25,847
22,665
21,372
21,673
14,922
13,696
12,537
45,669
46,971
2,592
2,579
972
901
411
613
779
1,013
635
648
4,029
5,229
21,601
7
7
20
115
338
560
595
548
537
679
600
596
596600679537548595560338115207721,6015,2294,0296486351,0137796134119019722,5792,59246,97145,66912,53713,69614,92221,67321,37222,66525,84756,142117,565
       Other Current Liabilities 
459,598
74,349
7,479
7,738
24,371
29,758
25,656
30,333
30,653
6,535
-7,063
0
312
889
1,724
1,724
1,724
1,724
1,724
1,726
1,724
1,724
1,726
1,726
1,998
1,652
2,186
600
6,439
896
817
1,080
862
926
913
726
7269139268621,0808178966,4396002,1861,6521,9981,7261,7261,7241,7241,7261,7241,7241,7241,7241,7248893120-7,0636,53530,65330,33325,65629,75824,3717,7387,47974,349459,598
   > Long-term Liabilities 
106,345
173,599
134,614
19,614
20,739
21,126
15,328
14,107
12,537
14,037
9,335
69,663
69,269
69,269
69,265
69,260
69,260
69,867
70,029
69,713
69,258
69,258
69,258
69,258
33,349
25,189
21,283
21,511
7,193
7,085
7,088
3,464
2,885
3,059
3,149
2,947
2,9473,1493,0592,8853,4647,0887,0857,19321,51121,28325,18933,34969,25869,25869,25869,25869,71370,02969,86769,26069,26069,26569,26969,26969,6639,33514,03712,53714,10715,32821,12620,73919,614134,614173,599106,345
       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
1,024
508
445
118
0
01184455081,0240000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
26,595
26,595
33,352
33,350
33,350
33,642
33,720
33,568
33,349
26,590
26,590
26,590
26,590
18,430
14,524
21,511
7,193
7,085
7,088
7,197
7,298
7,355
7,431
0
07,4317,3557,2987,1977,0887,0857,19321,51114,52418,43026,59026,59026,59026,59033,34933,56833,72033,64233,35033,35033,35226,59526,595000000000000
> Total Stockholder Equity
1,919,865
1,724,485
1,555,283
682,700
722,800
730,696
547,964
519,392
551,838
531,492
364,085
576,414
609,201
626,669
626,370
656,477
671,376
707,279
785,519
839,088
609,039
759,117
757,448
669,758
156,008
161,409
72,133
52,659
49,477
49,681
42,755
47,161
44,743
50,151
40,987
37,844
37,84440,98750,15144,74347,16142,75549,68149,47752,65972,133161,409156,008669,758757,448759,117609,039839,088785,519707,279671,376656,477626,370626,669609,201576,414364,085531,492551,838519,392547,964730,696722,800682,7001,555,2831,724,4851,919,865
   Common Stock
1,313,511
1,222,723
1,131,935
1,151,092
1,226,055
1,253,541
909,546
837,082
774,375
832,918
553,912
832,938
832,918
832,918
832,918
832,918
832,918
832,918
832,918
832,918
832,918
832,918
832,918
832,918
186,963
178,929
191,080
183,115
174,976
158,405
167,838
168,986
148,250
157,314
167,312
157,877
157,877167,312157,314148,250168,986167,838158,405174,976183,115191,080178,929186,963832,918832,918832,918832,918832,918832,918832,918832,918832,918832,918832,918832,918832,938553,912832,918774,375837,082909,5461,253,5411,226,0551,151,0921,131,9351,222,7231,313,511
   Retained Earnings 
503,100
406,411
335,076
-558,158
-598,866
-620,599
-432,511
-382,969
-343,313
-366,378
-233,022
-321,478
-288,670
-271,202
-271,501
-241,394
-226,495
-254,218
-246,623
-239,170
-249,109
-231,039
-225,193
-232,821
-54,789
-49,411
-136,494
-148,092
-143,162
-132,488
-143,105
-146,015
-127,237
-136,686
-146,602
-140,106
-140,106-146,602-136,686-127,237-146,015-143,105-132,488-143,162-148,092-136,494-49,411-54,789-232,821-225,193-231,039-249,109-239,170-246,623-254,218-226,495-241,394-271,501-271,202-288,670-321,478-233,022-366,378-343,313-382,969-432,511-620,599-598,866-558,158335,076406,411503,100
   Accumulated Other Comprehensive Income 
103,253
95,351
88,271
89,765
95,611
97,755
70,929
65,278
60,388
56,822
50,840
64,955
64,953
64,953
64,953
64,953
64,953
128,579
199,225
245,340
25,231
157,239
149,723
69,661
51,129
31,891
17,548
17,636
17,663
23,763
18,022
24,190
23,731
29,523
20,277
20,072
20,07220,27729,52323,73124,19018,02223,76317,66317,63617,54831,89151,12969,661149,723157,23925,231245,340199,225128,57964,95364,95364,95364,95364,95364,95550,84056,82260,38865,27870,92997,75595,61189,76588,27195,351103,253
   Capital Surplus 000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.