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

Challenger Ltd
Buy, Hold or Sell?

Let's analyze Challenger together

I guess you are interested in Challenger 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 Challenger 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 Challenger Ltd

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

1. Quick Overview

1.1. Quick analysis of Challenger (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.57
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$5.54
Expected worth in 1 year
A$8.39
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
A$3.70
Return On Investment
58.1%

For what price can you sell your share?

Current Price per Share
A$6.37
Expected price per share
A$5.9818735340729 - A$7.4274815825375
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Challenger (5 min.)




Live pricePrice per Share (EOD)
A$6.37
Intrinsic Value Per Share
A$-6.52 - A$20.18
Total Value Per Share
A$-0.98 - A$25.72

2.2. Growth of Challenger (5 min.)




Is Challenger growing?

Current yearPrevious yearGrowGrow %
How rich?$2.6b$2.7b-$187.2m-7.2%

How much money is Challenger making?

Current yearPrevious yearGrowGrow %
Making money$87.1m$192.7m-$105.6m-121.3%
Net Profit Margin4.4%12.9%--

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

2.3. Financial Health of Challenger (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Challenger is A$6.37. 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 Challenger.
  • 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 Challenger, 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$5.54. Based on the TTM, the Book Value Change Per Share is A$0.71 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.25 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$0.21 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Challenger.

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 Eps0.122.0%0.122.0%0.223.5%0.111.8%0.213.4%
Usd Book Value Change Per Share0.487.5%0.487.5%0.172.7%-3.48-54.6%0.152.4%
Usd Dividend Per Share0.142.2%0.142.2%0.101.5%0.121.9%0.152.3%
Usd Total Gains Per Share0.629.7%0.629.7%0.274.2%-3.36-52.7%0.304.7%
Usd Price Per Share4.70-4.70-4.35-4.04-5.18-
Price to Earnings Ratio37.82-37.82-19.42-16.36-18.11-
Price-to-Total Gains Ratio7.57-7.57-16.37-4.85-2.45-
Price to Book Ratio1.26-1.26-1.34-1.27-0.80-
Price-to-Total Gains Ratio7.57-7.57-16.37-4.85-2.45-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share4.271722
Number of shares234
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.140.12
Usd Book Value Change Per Share0.48-3.48
Usd Total Gains Per Share0.62-3.36
Gains per Quarter (234 shares)145.22-785.54
Gains per Year (234 shares)580.90-3,142.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1134447571112-3254-3152
22688941152224-6508-6294
340113411733336-9762-9436
453517882314448-13016-12578
566922352895560-16270-15720
680326823476672-19525-18862
793731304057784-22779-22004
8107135774638896-26033-25146
91204402452191007-29287-28288
101338447158001119-32541-31430

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 Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%9.01.00.090.0%20.03.00.087.0%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%7.03.00.070.0%18.05.00.078.3%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%20.00.03.087.0%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%3.02.00.060.0%7.03.00.070.0%19.04.00.082.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Challenger 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--0.7120.7120%0.254+181%-5.184+828%0.225+216%
Book Value Per Share--5.5445.5440%4.832+15%4.765+16%16.385-66%
Current Ratio--0.1510.1510%0.159-5%0.170-11%0.155-3%
Debt To Asset Ratio--0.8840.8840%0.866+2%0.875+1%0.508+74%
Debt To Equity Ratio--7.6077.6070%6.445+18%7.028+8%4.052+88%
Dividend Per Share--0.2130.2130%0.142+50%0.178+20%0.221-3%
Eps--0.1850.1850%0.334-44%0.171+9%0.319-42%
Free Cash Flow Per Share--1.2011.2010%1.469-18%1.801-33%1.780-32%
Free Cash Flow To Equity Per Share--2.7432.7430%1.428+92%1.907+44%2.016+36%
Gross Profit Margin--1.0001.0000%0.778+29%0.918+9%0.892+12%
Intrinsic Value_10Y_max--20.178--------
Intrinsic Value_10Y_min---6.520--------
Intrinsic Value_1Y_max--1.884--------
Intrinsic Value_1Y_min--1.178--------
Intrinsic Value_3Y_max--5.765--------
Intrinsic Value_3Y_min--1.975--------
Intrinsic Value_5Y_max--9.774--------
Intrinsic Value_5Y_min--1.049--------
Market Cap4402485360.000-12%4912186748.0704912186748.0700%5584520317.680-12%4893575532.894+0%5770669478.125-15%
Net Profit Margin--0.0440.0440%0.129-66%-0.104+335%0.014+214%
Operating Margin--0.0090.0090%-0.282+3168%-0.412+4578%-0.203+2309%
Operating Ratio--0.3050.3050%0.881-65%1.085-72%1.175-74%
Pb Ratio1.149-10%1.2641.2640%1.341-6%1.2670%0.802+58%
Pe Ratio34.363-10%37.81537.8150%19.424+95%16.356+131%18.106+109%
Price Per Share6.370-10%7.0107.0100%6.480+8%6.030+16%7.731-9%
Price To Free Cash Flow Ratio5.303-10%5.8355.8350%4.412+32%4.198+39%5.039+16%
Price To Total Gains Ratio6.883-10%7.5757.5750%16.367-54%4.849+56%2.452+209%
Quick Ratio--2.9692.9690%3.038-2%2.343+27%1.997+49%
Return On Assets--0.0040.0040%0.009-58%0.005-28%0.010-61%
Return On Equity--0.0330.0330%0.069-52%0.039-13%0.075-55%
Total Gains Per Share--0.9250.9250%0.396+134%-5.006+641%0.446+108%
Usd Book Value--2605415120.0002605415120.0000%2792646640.000-7%2563475796.000+2%7974071070.000-67%
Usd Book Value Change Per Share--0.4780.4780%0.170+181%-3.477+828%0.151+216%
Usd Book Value Per Share--3.7183.7180%3.240+15%3.195+16%10.988-66%
Usd Dividend Per Share--0.1430.1430%0.095+50%0.120+20%0.148-3%
Usd Eps--0.1240.1240%0.224-44%0.114+9%0.214-42%
Usd Free Cash Flow--564511080.000564511080.0000%848778420.000-33%1023429484.000-45%924281274.000-39%
Usd Free Cash Flow Per Share--0.8060.8060%0.985-18%1.207-33%1.193-32%
Usd Free Cash Flow To Equity Per Share--1.8401.8400%0.958+92%1.279+44%1.352+36%
Usd Market Cap2952306682.416-12%3294112433.2563294112433.2560%3744979325.036-12%3281631752.359+0%3869810952.031-15%
Usd Price Per Share4.272-10%4.7014.7010%4.345+8%4.044+16%5.184-9%
Usd Profit--87110940.00087110940.0000%192797500.000-55%113653288.000-23%167784120.000-48%
Usd Revenue--1973776980.0001973776980.0000%1495370940.000+32%1247919540.000+58%1497590626.000+32%
Usd Total Gains Per Share--0.6210.6210%0.266+134%-3.357+641%0.299+108%
 EOD+4 -4MRQTTM+0 -0YOY+16 -205Y+24 -1210Y+14 -22

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1534.363
Price to Book Ratio (EOD)Between0-11.149
Net Profit Margin (MRQ)Greater than00.044
Operating Margin (MRQ)Greater than00.009
Quick Ratio (MRQ)Greater than12.969
Current Ratio (MRQ)Greater than10.151
Debt to Asset Ratio (MRQ)Less than10.884
Debt to Equity Ratio (MRQ)Less than17.607
Return on Equity (MRQ)Greater than0.150.033
Return on Assets (MRQ)Greater than0.050.004
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.958
Ma 20Greater thanMa 506.761
Ma 50Greater thanMa 1006.763
Ma 100Greater thanMa 2006.620
OpenGreater thanClose6.250
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Challenger Ltd

Challenger Limited is a publicly owned investment manager. The company also provides retirement services to its clients. It manages equity mutual funds. The firm invests into the public equity markets across the world. Challenger Limited was founded in 1985 and is based in Australia, Asia and United Kingdom.

Fundamental data was last updated by Penke on 2024-08-30 22:09:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Challenger to the Insurance - Life industry mean.
  • A Net Profit Margin of 4.4% means that $0.04 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Challenger Ltd:

  • The MRQ is 4.4%. The company is making a profit. +1
  • The TTM is 4.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.4%TTM4.4%0.0%
TTM4.4%YOY12.9%-8.5%
TTM4.4%5Y-10.4%+14.8%
5Y-10.4%10Y1.4%-11.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Challenger to the Insurance - Life industry mean.
  • 0.4% Return on Assets means that Challenger generated $0.00 profit for each $1 in assets.

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

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.4%0.0%
TTM0.4%YOY0.9%-0.5%
TTM0.4%5Y0.5%-0.1%
5Y0.5%10Y1.0%-0.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Challenger to the Insurance - Life industry mean.
  • 3.3% Return on Equity means Challenger generated $0.03 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.3%. 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+/- 
MRQ3.3%TTM3.3%0.0%
TTM3.3%YOY6.9%-3.6%
TTM3.3%5Y3.9%-0.5%
5Y3.9%10Y7.5%-3.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Challenger Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Challenger is operating .

  • Measures how much profit Challenger 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 Challenger to the Insurance - Life industry mean.
  • An Operating Margin of 0.9% means the company generated $0.01  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Challenger Ltd:

  • The MRQ is 0.9%. The company is operating inefficient. -1
  • The TTM is 0.9%. The company is operating inefficient. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.9%0.0%
TTM0.9%YOY-28.2%+29.2%
TTM0.9%5Y-41.2%+42.2%
5Y-41.2%10Y-20.3%-20.9%
4.3.2.2. Operating Ratio

Measures how efficient Challenger is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • An Operation Ratio of 0.31 means that the operating costs are $0.31 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Challenger Ltd:

  • The MRQ is 0.305. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.305. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.305TTM0.3050.000
TTM0.305YOY0.881-0.576
TTM0.3055Y1.085-0.779
5Y1.08510Y1.175-0.091
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Challenger Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Insurance - Life industry mean).
  • A Current Ratio of 0.15 means the company has $0.15 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.151. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.151. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.151TTM0.1510.000
TTM0.151YOY0.159-0.007
TTM0.1515Y0.170-0.019
5Y0.17010Y0.155+0.015
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Challenger to the Insurance - Life industry mean.
  • A Quick Ratio of 2.97 means the company can pay off $2.97 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 2.969. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.969. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.969TTM2.9690.000
TTM2.969YOY3.038-0.068
TTM2.9695Y2.343+0.627
5Y2.34310Y1.997+0.346
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Challenger Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Challenger to Insurance - Life industry mean.
  • A Debt to Asset Ratio of 0.88 means that Challenger assets are financed with 88.4% credit (debt) and the remaining percentage (100% - 88.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.884. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.884. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.884TTM0.8840.000
TTM0.884YOY0.866+0.018
TTM0.8845Y0.875+0.009
5Y0.87510Y0.508+0.366
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Challenger to the Insurance - Life industry mean.
  • A Debt to Equity ratio of 760.7% means that company has $7.61 debt for each $1 in shareholders equity.

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

  • The MRQ is 7.607. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.607. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.607TTM7.6070.000
TTM7.607YOY6.445+1.162
TTM7.6075Y7.028+0.579
5Y7.02810Y4.052+2.976
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 Challenger generates.

  • Above 15 is considered overpriced but always compare Challenger to the Insurance - Life industry mean.
  • A PE ratio of 37.82 means the investor is paying $37.82 for every $1 in earnings.

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

  • The EOD is 34.363. Based on the earnings, the company is overpriced. -1
  • The MRQ is 37.815. Based on the earnings, the company is overpriced. -1
  • The TTM is 37.815. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD34.363MRQ37.815-3.452
MRQ37.815TTM37.8150.000
TTM37.815YOY19.424+18.391
TTM37.8155Y16.356+21.459
5Y16.35610Y18.106-1.750
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 Challenger Ltd:

  • The EOD is 5.303. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.835. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.835. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.303MRQ5.835-0.533
MRQ5.835TTM5.8350.000
TTM5.835YOY4.412+1.423
TTM5.8355Y4.198+1.637
5Y4.19810Y5.039-0.840
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 Challenger is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Life industry mean).
  • A PB ratio of 1.26 means the investor is paying $1.26 for each $1 in book value.

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

  • The EOD is 1.149. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.264. Based on the equity, the company is underpriced. +1
  • The TTM is 1.264. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.149MRQ1.264-0.115
MRQ1.264TTM1.2640.000
TTM1.264YOY1.341-0.077
TTM1.2645Y1.267-0.003
5Y1.26710Y0.802+0.465
4.6.2. Total Gains per Share

2.4. Latest News of Challenger Ltd

Does Challenger Ltd still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Challenger Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-08-23
22:49
Here's Why We're Wary Of Buying Challenger's (ASX:CGF) For Its Upcoming DividendRead

4.7 Holders & Insider Transactions

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

4.8.2. Funds holding Challenger Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31Price (T.Rowe) Overseas Stock Fund1.39999995-9455039--
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.38-9328015--
2021-01-31Transamerica International Equity Fund1.04-7044539--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.63-4276872--
2020-12-31Price (T.Rowe) International Core Equity Trust0.58-3903180--
2020-12-31AMG TimesSquare International Small Cap Fd0.47-3161610--
2021-02-28iShares Core MSCI EAFE ETF0.38-2572488--
2021-02-28iShares MSCI EAFE Small Cap ETF0.37-2493505--
2021-02-28Fidelity Strategic Advisers International Fund0.36000002-2434260--
2021-01-31DFA Asia Pacific Small Company Series0.29-1939422--
Total 6.8999999704660893000.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets33,412,500
Total Liabilities29,527,300
Total Stockholder Equity3,881,400
 As reported
Total Liabilities 29,527,300
Total Stockholder Equity+ 3,881,400
Total Assets = 33,412,500

Assets

Total Assets33,412,500
Total Current Assets1,602,000
Long-term Assets31,810,500
Total Current Assets
Cash And Cash Equivalents 573,200
Short-term Investments 29,974,800
Net Receivables 890,000
Total Current Assets  (as reported)1,602,000
Total Current Assets  (calculated)31,438,000
+/- 29,836,000
Long-term Assets
Property Plant Equipment 39,300
Goodwill 579,900
Long Term Investments 86,600
Intangible Assets 4,800
Long-term Assets Other 29,418,700
Long-term Assets  (as reported)31,810,500
Long-term Assets  (calculated)30,129,300
+/- 1,681,200

Liabilities & Shareholders' Equity

Total Current Liabilities10,587,200
Long-term Liabilities18,940,100
Total Stockholder Equity3,881,400
Total Current Liabilities
Short-term Debt 5,593,400
Short Long Term Debt 5,584,500
Accounts payable 1,153,800
Other Current Liabilities 3,832,600
Total Current Liabilities  (as reported)10,587,200
Total Current Liabilities  (calculated)16,164,300
+/- 5,577,100
Long-term Liabilities
Long term Debt 1,494,300
Capital Lease Obligations 46,800
Long-term Liabilities Other 16,802,200
Long-term Liabilities  (as reported)18,940,100
Long-term Liabilities  (calculated)18,343,300
+/- 596,800
Total Stockholder Equity
Common Stock2,566,200
Retained Earnings 1,387,400
Accumulated Other Comprehensive Income -18,400
Other Stockholders Equity -53,800
Total Stockholder Equity (as reported)3,881,400
Total Stockholder Equity (calculated)3,881,400
+/-0
Other
Capital Stock2,512,400
Cash and Short Term Investments 573,200
Common Stock Shares Outstanding 700,740
Current Deferred Revenue7,400
Liabilities and Stockholders Equity 33,412,500
Net Debt 6,552,400
Net Invested Capital 10,960,200
Net Working Capital 21,311,000
Property Plant and Equipment Gross 67,900
Short Long Term Debt Total 7,125,600



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-30
> Total Assets 
708,940
663,688
526,915
5,365,826
5,675,623
4,600,568
25,894,700
27,384,600
27,355,300
25,237,800
18,375,900
17,836,200
17,778,600
17,784,800
17,323,300
18,531,600
21,256,600
23,026,700
25,300,500
27,457,500
28,575,000
29,993,800
29,738,200
30,977,900
33,412,500
33,412,50030,977,90029,738,20029,993,80028,575,00027,457,50025,300,50023,026,70021,256,60018,531,60017,323,30017,784,80017,778,60017,836,20018,375,90025,237,80027,355,30027,384,60025,894,7004,600,5685,675,6235,365,826526,915663,688708,940
   > Total Current Assets 
0
0
0
1,153,109
0
1,821,246
3,001,500
2,599,900
4,190,500
2,805,900
2,940,400
10,812,000
11,658,700
10,031,600
6,499,800
593,600
673,800
637,100
839,000
791,900
1,287,700
2,242,600
1,400,300
1,528,200
1,602,000
1,602,0001,528,2001,400,3002,242,6001,287,700791,900839,000637,100673,800593,6006,499,80010,031,60011,658,70010,812,0002,940,4002,805,9004,190,5002,599,9003,001,5001,821,24601,153,109000
       Cash And Cash Equivalents 
766
1,216
2,315
660,421
144,796
496,401
425,500
1,821,000
1,613,800
1,808,700
1,132,500
1,175,000
1,159,600
1,309,300
608,000
593,600
673,800
637,100
839,000
791,900
661,900
989,400
733,100
593,400
573,200
573,200593,400733,100989,400661,900791,900839,000637,100673,800593,600608,0001,309,3001,159,6001,175,0001,132,5001,808,7001,613,8001,821,000425,500496,401144,796660,4212,3151,216766
       Short-term Investments 
175,351
112,353
388,326
249,097
481,592
1,023,961
213,600
430,300
685,500
570,700
1,366,500
40,000
4,374,100
4,281,200
2,483,100
5,476,900
5,744,100
6,298,100
7,628,100
9,985,200
8,339,200
11,911,100
26,289,200
27,586,500
29,974,800
29,974,80027,586,50026,289,20011,911,1008,339,2009,985,2007,628,1006,298,1005,744,1005,476,9002,483,1004,281,2004,374,10040,0001,366,500570,700685,500430,300213,6001,023,961481,592249,097388,326112,353175,351
       Net Receivables 
0
0
0
243,591
0
288,949
503,300
20,378,800
193,100
202,000
113,000
7,008,100
5,462,200
4,368,500
3,131,100
757,800
639,600
888,400
693,900
789,700
731,800
913,400
1,199,200
1,072,000
890,000
890,0001,072,0001,199,200913,400731,800789,700693,900888,400639,600757,8003,131,1004,368,5005,462,2007,008,100113,000202,000193,10020,378,800503,300288,9490243,591000
       Other Current Assets 
0
0
0
0
0
334
1,162,400
1,114,100
39,400
30,100
36,500
15,000
19,000
15,800
11,900
2,826,400
1,351,400
1,357,400
1,778,500
1,590,600
1,287,700
2,242,600
1,400,300
1,528,200
1,602,000
1,602,0001,528,2001,400,3002,242,6001,287,7001,590,6001,778,5001,357,4001,351,4002,826,40011,90015,80019,00015,00036,50030,10039,4001,114,1001,162,40033400000
   > Long-term Assets 
0
0
0
4,212,717
0
2,779,322
22,893,200
24,784,700
23,164,800
22,431,900
15,435,500
7,024,200
6,119,900
7,753,200
10,823,500
688,200
729,300
697,600
754,300
609,800
27,287,300
27,751,200
28,337,900
29,449,700
31,810,500
31,810,50029,449,70028,337,90027,751,20027,287,300609,800754,300697,600729,300688,20010,823,5007,753,2006,119,9007,024,20015,435,50022,431,90023,164,80024,784,70022,893,2002,779,32204,212,717000
       Property Plant Equipment 
0
0
0
10,820
21,947
29,228
281,500
64,900
61,700
56,800
63,100
85,700
124,300
137,600
138,100
138,800
145,400
109,200
161,400
28,600
58,300
62,900
53,800
47,800
39,300
39,30047,80053,80062,90058,30028,600161,400109,200145,400138,800138,100137,600124,30085,70063,10056,80061,70064,900281,50029,22821,94710,820000
       Goodwill 
0
0
0
278,206
255,974
571,435
1,583,100
577,300
624,000
688,700
509,700
505,400
505,700
506,800
531,000
531,000
571,600
571,600
571,600
557,300
579,900
579,900
579,900
579,900
579,900
579,900579,900579,900579,900579,900557,300571,600571,600571,600531,000531,000506,800505,700505,400509,700688,700624,000577,3001,583,100571,435255,974278,206000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,065,600
5,492,900
7,411,700
9,234,500
10,025,900
13,565,200
12,557,800
10,346,800
74,900
81,900
86,600
86,60081,90074,90010,346,80012,557,80013,565,20010,025,9009,234,5007,411,7005,492,9005,065,60000000000000000
       Intangible Assets 
0
0
0
278,461
255,974
571,435
17,100
37,500
28,900
21,100
16,800
13,400
13,700
14,300
14,800
18,400
12,300
16,800
21,300
23,900
598,000
589,100
587,200
587,400
4,800
4,800587,400587,200589,100598,00023,90021,30016,80012,30018,40014,80014,30013,70013,40016,80021,10028,90037,50017,100571,435255,974278,461000
       Other Assets 
0
1,481
2,301
40,561
151,330
164,820
193,200
342,600
400,500
192,600
197,800
299,400
383,400
245,000
300,800
17,249,800
19,853,500
21,692,000
23,707,200
26,055,800
4,508,100
4,027,100
4,225,900
86,300
0
086,3004,225,9004,027,1004,508,10026,055,80023,707,20021,692,00019,853,50017,249,800300,800245,000383,400299,400197,800192,600400,500342,600193,200164,820151,33040,5612,3011,4810
> Total Liabilities 
172,687
219,912
44,011
4,161,178
4,590,675
3,299,726
24,284,500
25,936,000
25,725,300
23,548,400
16,656,200
16,036,800
15,734,100
15,490,600
15,047,200
4,044,400
3,155,500
3,025,100
2,819,000
2,732,700
25,325,400
26,168,000
25,749,900
26,813,500
29,527,300
29,527,30026,813,50025,749,90026,168,00025,325,4002,732,7002,819,0003,025,1003,155,5004,044,40015,047,20015,490,60015,734,10016,036,80016,656,20023,548,40025,725,30025,936,00024,284,5003,299,7264,590,6754,161,17844,011219,912172,687
   > Total Current Liabilities 
0
0
0
2,285,156
0
935,253
2,318,800
3,517,700
7,564,800
6,489,100
801,700
1,251,000
1,658,100
2,068,900
2,623,100
2,886,400
4,739,900
5,951,200
6,190,900
7,207,500
8,794,200
9,291,200
9,065,200
9,629,600
10,587,200
10,587,2009,629,6009,065,2009,291,2008,794,2007,207,5006,190,9005,951,2004,739,9002,886,4002,623,1002,068,9001,658,1001,251,000801,7006,489,1007,564,8003,517,7002,318,800935,25302,285,156000
       Short-term Debt 
0
0
0
2,023,361
0
600,713
21,362,500
22,869,500
7,057,900
5,982,700
237,800
455,400
128,000
472,300
1,043,100
1,888,700
3,104,600
3,630,400
4,096,900
4,682,900
5,565,000
4,408,900
4,199,700
4,492,100
5,593,400
5,593,4004,492,1004,199,7004,408,9005,565,0004,682,9004,096,9003,630,4003,104,6001,888,7001,043,100472,300128,000455,400237,8005,982,7007,057,90022,869,50021,362,500600,71302,023,361000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,426,500
115,700
4,362,300
3,651,500
4,076,100
4,659,200
5,558,700
4,400,900
4,191,600
4,483,200
5,584,500
5,584,5004,483,2004,191,6004,400,9005,558,7004,659,2004,076,1003,651,5004,362,300115,7005,426,50000000000000000
       Accounts payable 
1,784
3,525
4,372
223,099
230,469
146,981
182,600
193,300
311,000
289,000
201,000
270,800
267,900
122,200
370,000
146,700
885,300
988,000
642,100
1,168,200
1,640,900
1,744,100
726,200
854,600
1,153,800
1,153,800854,600726,2001,744,1001,640,9001,168,200642,100988,000885,300146,700370,000122,200267,900270,800201,000289,000311,000193,300182,600146,981230,469223,0994,3723,5251,784
       Other Current Liabilities 
0
0
0
38,696
0
57,989
-19,525,200
1,116,600
7,001,800
217,400
131,500
490,000
1,241,200
1,232,900
1,072,400
590,000
750,000
1,332,800
1,451,000
1,356,400
1,587,300
3,090,100
4,072,800
4,282,900
3,832,600
3,832,6004,282,9004,072,8003,090,1001,587,3001,356,4001,451,0001,332,800750,000590,0001,072,4001,232,9001,241,200490,000131,500217,4007,001,8001,116,600-19,525,20057,989038,696000
   > Long-term Liabilities 
0
0
0
1,876,022
0
2,364,473
21,965,700
22,418,300
18,160,500
17,059,300
15,854,500
14,785,800
14,076,000
13,421,700
12,424,100
4,044,400
3,155,500
3,025,100
2,819,000
2,732,700
16,531,200
16,876,800
16,684,700
17,183,900
18,940,100
18,940,10017,183,90016,684,70016,876,80016,531,2002,732,7002,819,0003,025,1003,155,5004,044,40012,424,10013,421,70014,076,00014,785,80015,854,50017,059,30018,160,50022,418,30021,965,7002,364,47301,876,022000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,777,200
6,421,600
6,732,900
7,076,500
7,806,500
6,393,800
5,845,500
5,882,400
0
05,882,4005,845,5006,393,8007,806,5007,076,5006,732,9006,421,6005,777,2000000000000000000
       Other Liabilities 
0
0
10,059
137,354
64,782
6,747
213,500
2,655,200
4,234,100
4,670,100
5,806,900
6,705,100
7,946,200
8,397,700
7,870,000
9,418,700
10,544,000
10,998,500
12,720,900
13,872,200
13,618,100
14,454,400
14,554,600
20,700,300
0
020,700,30014,554,60014,454,40013,618,10013,872,20012,720,90010,998,50010,544,0009,418,7007,870,0008,397,7007,946,2006,705,1005,806,9004,670,1004,234,1002,655,200213,5006,74764,782137,35410,05900
> Total Stockholder Equity
536,253
443,776
482,904
1,204,648
1,084,948
1,300,842
1,234,800
1,444,900
1,612,900
1,381,900
1,339,600
1,488,300
1,692,200
1,947,400
2,153,300
2,543,200
2,680,900
2,888,100
3,485,400
3,600,300
3,249,600
3,825,800
3,988,300
4,160,400
3,881,400
3,881,4004,160,4003,988,3003,825,8003,249,6003,600,3003,485,4002,888,1002,680,9002,543,2002,153,3001,947,4001,692,2001,488,3001,339,6001,381,9001,612,9001,444,9001,234,8001,300,8421,084,9481,204,648482,904443,776536,253
   Common Stock
188,661
188,661
425,391
1,140,502
1,258,693
1,363,953
1,244,000
1,259,900
1,462,400
1,401,400
1,106,600
1,101,100
1,313,100
1,271,900
1,237,500
1,622,700
1,633,900
1,641,900
2,148,500
2,155,300
2,424,700
2,462,400
2,505,500
2,543,500
2,566,200
2,566,2002,543,5002,505,5002,462,4002,424,7002,155,3002,148,5001,641,9001,633,9001,622,7001,237,5001,271,9001,313,1001,101,1001,106,6001,401,4001,462,4001,259,9001,244,0001,363,9531,258,6931,140,502425,391188,661188,661
   Retained Earnings Total Equity0000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
25,012
0
61,700
83,800
82,900
170,200
167,900
211,100
179,800
109,000
49,800
69,800
23,700
-7,900
-16,500
-33,300
-52,400
-50,900
-50,900
-49,300
-35,800
-18,400
-18,400-35,800-49,300-50,900-50,900-52,400-33,300-16,500-7,90023,70069,80049,800109,000179,800211,100167,900170,20082,90083,80061,700025,012000
   Capital Surplus 0000000000000000000000000
   Treasury Stock000-36,900-47,100-61,600-96,800-87,400-87,200-95,500-98,000-63,600-72,400-90,000-129,000-161,600-159,700-167,2000000000
   Other Stockholders Equity -53,800-30,400-24,000-36,900-47,100-114,000-130,100-87,400-87,200-95,500-28,200-13,8000000000000000



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.




5.4. Cash Flows

Currency in AUD. All numbers in thousands.