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

Charter Hall Retail Reit
Buy, Hold or Sell?

Let's analyze Charter Hall Retail Reit together

I guess you are interested in Charter Hall Retail Reit. 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 Charter Hall Retail Reit. 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 Charter Hall Retail Reit

I send you an email if I find something interesting about Charter Hall Retail Reit.

1. Quick Overview

1.1. Quick analysis of Charter Hall Retail Reit (30 sec.)










1.2. What can you expect buying and holding a share of Charter Hall Retail Reit? (30 sec.)

How much money do you get?

How much money do you get?
A$0.67
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$4.51
Expected worth in 1 year
A$3.61
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
A$0.11
Return On Investment
3.0%

For what price can you sell your share?

Current Price per Share
A$3.56
Expected price per share
A$3.29 - A$3.68
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Charter Hall Retail Reit (5 min.)




Live pricePrice per Share (EOD)
A$3.56
Intrinsic Value Per Share
A$1.57 - A$2.83
Total Value Per Share
A$6.08 - A$7.34

2.2. Growth of Charter Hall Retail Reit (5 min.)




Is Charter Hall Retail Reit growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.8b-$87.4m-5.0%

How much money is Charter Hall Retail Reit making?

Current yearPrevious yearGrowGrow %
Making money$11.5m$25.4m-$13.8m-119.8%
Net Profit Margin8.0%17.8%--

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

2.3. Financial Health of Charter Hall Retail Reit (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 Charter Hall Retail Reit?

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

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

Speculation

The Price per Share of Charter Hall Retail Reit is A$3.56. 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 Charter Hall Retail Reit.
  • 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 Charter Hall Retail Reit, 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$4.51. Based on the TTM, the Book Value Change Per Share is A$-0.22 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.18 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$0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Charter Hall Retail Reit.

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 Eps0.020.6%0.020.6%0.041.2%0.246.9%0.216.0%
Usd Book Value Change Per Share-0.15-4.2%-0.15-4.2%-0.12-3.4%0.195.3%0.164.4%
Usd Dividend Per Share0.174.7%0.174.7%0.174.9%0.144.1%0.133.6%
Usd Total Gains Per Share0.020.5%0.020.5%0.051.4%0.339.4%0.298.0%
Usd Price Per Share2.19-2.19-2.43-2.39-2.65-
Price to Earnings Ratio109.83-109.83-55.51-44.05-32.46-
Price-to-Total Gains Ratio120.32-120.32-47.69-36.77-24.83-
Price to Book Ratio0.72-0.72-0.76-0.82-1.20-
Price-to-Total Gains Ratio120.32-120.32-47.69-36.77-24.83-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.39588
Number of shares417
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.14
Usd Book Value Change Per Share-0.150.19
Usd Total Gains Per Share0.020.33
Gains per Quarter (417 shares)7.58139.27
Gains per Year (417 shares)30.32557.08
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1281-25120241316547
2562-502504826321104
3844-753807239481661
41125-100411096512642218
51406-1254140120615802775
61687-1505170144718963332
71968-1756200168822123889
82250-2007230192925274446
92531-2258260217028435003
102812-2509290241131595560

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%5.00.00.0100.0%10.00.00.0100.0%28.01.00.096.6%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%22.07.00.075.9%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%28.00.01.096.6%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%27.02.00.093.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Charter Hall Retail Reit 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---0.223-0.2230%-0.182-18%0.281-179%0.235-195%
Book Value Per Share--4.5054.5050%4.729-5%4.359+3%3.565+26%
Current Ratio--0.5690.5690%1.114-49%1.876-70%1.855-69%
Debt To Asset Ratio--0.3100.3100%0.330-6%0.3110%0.344-10%
Debt To Equity Ratio--0.4500.4500%0.492-8%0.4520%0.528-15%
Dividend Per Share--0.2510.2510%0.258-3%0.215+17%0.191+31%
Eps--0.0300.0300%0.065-54%0.363-92%0.318-91%
Free Cash Flow Per Share--0.2560.2560%0.279-8%0.260-2%0.231+11%
Free Cash Flow To Equity Per Share---0.291-0.2910%0.279-204%0.202-244%0.209-239%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--2.831--------
Intrinsic Value_10Y_min--1.574--------
Intrinsic Value_1Y_max--0.273--------
Intrinsic Value_1Y_min--0.215--------
Intrinsic Value_3Y_max--0.828--------
Intrinsic Value_3Y_min--0.599--------
Intrinsic Value_5Y_max--1.393--------
Intrinsic Value_5Y_min--0.931--------
Market Cap2069178856.960+9%1888997552.0001888997552.0000%2098240357.760-10%2066853936.896-9%2290627493.056-18%
Net Profit Margin--0.0800.0800%0.178-55%1.044-92%0.842-90%
Operating Margin----0%0.360-100%-0.2630%0.006-100%
Operating Ratio--0.4010.4010%0.420-4%0.370+8%0.400+0%
Pb Ratio0.790+9%0.7210.7210%0.763-6%0.824-12%1.201-40%
Pe Ratio120.301+9%109.825109.8250%55.509+98%44.055+149%32.463+238%
Price Per Share3.560+9%3.2503.2500%3.610-10%3.556-9%3.941-18%
Price To Free Cash Flow Ratio13.924+9%12.71212.7120%12.936-2%13.689-7%17.609-28%
Price To Total Gains Ratio131.795+9%120.318120.3180%47.687+152%36.767+227%24.828+385%
Quick Ratio--0.0180.0180%2.159-99%2.635-99%2.663-99%
Return On Assets--0.0050.0050%0.009-51%0.056-92%0.059-92%
Return On Equity--0.0070.0070%0.014-52%0.080-92%0.090-93%
Total Gains Per Share--0.0270.0270%0.076-64%0.496-95%0.426-94%
Usd Book Value--1762317800.0001762317800.0000%1849740500.000-5%1705233940.000+3%1394624249.933+26%
Usd Book Value Change Per Share---0.150-0.1500%-0.123-18%0.189-179%0.158-195%
Usd Book Value Per Share--3.0323.0320%3.182-5%2.934+3%2.399+26%
Usd Dividend Per Share--0.1690.1690%0.174-3%0.145+17%0.129+31%
Usd Eps--0.0200.0200%0.044-54%0.244-92%0.214-91%
Usd Free Cash Flow--100007800.000100007800.0000%109160600.000-8%101811440.000-2%90303140.000+11%
Usd Free Cash Flow Per Share--0.1720.1720%0.188-8%0.175-2%0.155+11%
Usd Free Cash Flow To Equity Per Share---0.196-0.1960%0.188-204%0.136-244%0.141-239%
Usd Market Cap1392557370.734+9%1271295352.4961271295352.4960%1412115760.772-10%1390992699.531-9%1541592302.827-18%
Usd Price Per Share2.396+9%2.1872.1870%2.430-10%2.393-9%2.652-18%
Usd Profit--11575600.00011575600.0000%25439400.000-54%141868400.000-92%123771430.000-91%
Usd Revenue--144291200.000144291200.0000%143214400.000+1%138705300.000+4%149183910.000-3%
Usd Total Gains Per Share--0.0180.0180%0.051-64%0.334-95%0.286-94%
 EOD+4 -4MRQTTM+0 -0YOY+8 -275Y+12 -2210Y+14 -21

3.3 Fundamental Score

Let's check the fundamental score of Charter Hall Retail Reit based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15120.301
Price to Book Ratio (EOD)Between0-10.790
Net Profit Margin (MRQ)Greater than00.080
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.018
Current Ratio (MRQ)Greater than10.569
Debt to Asset Ratio (MRQ)Less than10.310
Debt to Equity Ratio (MRQ)Less than10.450
Return on Equity (MRQ)Greater than0.150.007
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Charter Hall Retail Reit based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.519
Ma 20Greater thanMa 503.582
Ma 50Greater thanMa 1003.577
Ma 100Greater thanMa 2003.415
OpenGreater thanClose3.570
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Charter Hall Retail Reit

Charter Hall Retail REIT is the leading owner of property for convenience retailers. Charter Hall Retail REIT is managed by Charter Hall Group (ASX:CHC). Charter Hall is one of Australia's leading fully integrated property investment and funds management groups. We use our expertise to access, deploy, manage and invest equity to create value and generate superior returns for our investor customers. We've curated a diverse portfolio of high-quality properties across our core sectors - Office, Industrial & Logistics, Retail and Social Infrastructure. With partnerships and financial discipline at the heart of our approach, we create and invest in places that support our customers, people and communities grow.

Fundamental data was last updated by Penke on 2024-10-12 20:01:03.

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 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 just not 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 cheap.
Based on the earnings, the company is expensive.
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 Charter Hall Retail Reit earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Charter Hall Retail Reit to the REIT - Retail industry mean.
  • A Net Profit Margin of 8.0% means that $0.08 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Charter Hall Retail Reit:

  • The MRQ is 8.0%. The company is making a profit. +1
  • The TTM is 8.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.0%TTM8.0%0.0%
TTM8.0%YOY17.8%-9.7%
TTM8.0%5Y104.4%-96.4%
5Y104.4%10Y84.2%+20.2%
4.3.1.2. Return on Assets

Shows how efficient Charter Hall Retail Reit is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Charter Hall Retail Reit to the REIT - Retail industry mean.
  • 0.5% Return on Assets means that Charter Hall Retail Reit generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Charter Hall Retail Reit:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.5%0.0%
TTM0.5%YOY0.9%-0.5%
TTM0.5%5Y5.6%-5.1%
5Y5.6%10Y5.9%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Charter Hall Retail Reit is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Charter Hall Retail Reit to the REIT - Retail industry mean.
  • 0.7% Return on Equity means Charter Hall Retail Reit generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Charter Hall Retail Reit:

  • The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.7%0.0%
TTM0.7%YOY1.4%-0.7%
TTM0.7%5Y8.0%-7.3%
5Y8.0%10Y9.0%-1.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Charter Hall Retail Reit.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Charter Hall Retail Reit is operating .

  • Measures how much profit Charter Hall Retail Reit 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 Charter Hall Retail Reit to the REIT - Retail 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 Charter Hall Retail Reit:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY36.0%-36.0%
TTM-5Y-26.3%+26.3%
5Y-26.3%10Y0.6%-26.9%
4.3.2.2. Operating Ratio

Measures how efficient Charter Hall Retail Reit is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • An Operation Ratio of 0.40 means that the operating costs are $0.40 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Charter Hall Retail Reit:

  • The MRQ is 0.401. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.401. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.401TTM0.4010.000
TTM0.401YOY0.420-0.019
TTM0.4015Y0.370+0.031
5Y0.37010Y0.400-0.030
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Charter Hall Retail Reit.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Charter Hall Retail Reit is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to REIT - Retail industry mean).
  • A Current Ratio of 0.57 means the company has $0.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Charter Hall Retail Reit:

  • The MRQ is 0.569. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.569. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.569TTM0.5690.000
TTM0.569YOY1.114-0.545
TTM0.5695Y1.876-1.307
5Y1.87610Y1.855+0.021
4.4.3.2. Quick Ratio

Measures if Charter Hall Retail Reit is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Charter Hall Retail Reit to the REIT - Retail industry mean.
  • A Quick Ratio of 0.02 means the company can pay off $0.02 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Charter Hall Retail Reit:

  • The MRQ is 0.018. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.018. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.018TTM0.0180.000
TTM0.018YOY2.159-2.141
TTM0.0185Y2.635-2.617
5Y2.63510Y2.663-0.028
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Charter Hall Retail Reit.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Charter Hall Retail Reit assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Charter Hall Retail Reit to REIT - Retail industry mean.
  • A Debt to Asset Ratio of 0.31 means that Charter Hall Retail Reit assets are financed with 31.0% credit (debt) and the remaining percentage (100% - 31.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Charter Hall Retail Reit:

  • The MRQ is 0.310. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.310. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.310TTM0.3100.000
TTM0.310YOY0.330-0.019
TTM0.3105Y0.311-0.001
5Y0.31110Y0.344-0.033
4.5.4.2. Debt to Equity Ratio

Measures if Charter Hall Retail Reit is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Charter Hall Retail Reit to the REIT - Retail industry mean.
  • A Debt to Equity ratio of 45.0% means that company has $0.45 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Charter Hall Retail Reit:

  • The MRQ is 0.450. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.450. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.450TTM0.4500.000
TTM0.450YOY0.492-0.041
TTM0.4505Y0.452-0.002
5Y0.45210Y0.528-0.076
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 Charter Hall Retail Reit generates.

  • Above 15 is considered overpriced but always compare Charter Hall Retail Reit to the REIT - Retail industry mean.
  • A PE ratio of 109.83 means the investor is paying $109.83 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Charter Hall Retail Reit:

  • The EOD is 120.301. Based on the earnings, the company is expensive. -2
  • The MRQ is 109.825. Based on the earnings, the company is expensive. -2
  • The TTM is 109.825. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD120.301MRQ109.825+10.476
MRQ109.825TTM109.8250.000
TTM109.825YOY55.509+54.316
TTM109.8255Y44.055+65.771
5Y44.05510Y32.463+11.592
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 Charter Hall Retail Reit:

  • The EOD is 13.924. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 12.712. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 12.712. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD13.924MRQ12.712+1.213
MRQ12.712TTM12.7120.000
TTM12.712YOY12.936-0.224
TTM12.7125Y13.689-0.977
5Y13.68910Y17.609-3.920
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 Charter Hall Retail Reit is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Retail industry mean).
  • A PB ratio of 0.72 means the investor is paying $0.72 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Charter Hall Retail Reit:

  • The EOD is 0.790. Based on the equity, the company is cheap. +2
  • The MRQ is 0.721. Based on the equity, the company is cheap. +2
  • The TTM is 0.721. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.790MRQ0.721+0.069
MRQ0.721TTM0.7210.000
TTM0.721YOY0.763-0.042
TTM0.7215Y0.824-0.103
5Y0.82410Y1.201-0.377
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 Charter Hall Retail Reit.

4.8.2. Funds holding Charter Hall Retail Reit

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 Assets3,797,600
Total Liabilities1,179,000
Total Stockholder Equity2,618,600
 As reported
Total Liabilities 1,179,000
Total Stockholder Equity+ 2,618,600
Total Assets = 3,797,600

Assets

Total Assets3,797,600
Total Current Assets68,500
Long-term Assets3,729,100
Total Current Assets
Cash And Cash Equivalents 18,700
Net Receivables 2,200
Total Current Assets  (as reported)68,500
Total Current Assets  (calculated)20,900
+/- 47,600
Long-term Assets
Long Term Investments 1,336,100
Long-term Assets  (as reported)3,729,100
Long-term Assets  (calculated)1,336,100
+/- 2,393,000

Liabilities & Shareholders' Equity

Total Current Liabilities120,400
Long-term Liabilities1,058,600
Total Stockholder Equity2,618,600
Total Current Liabilities
Total Current Liabilities  (as reported)120,400
Total Current Liabilities  (calculated)0
+/- 120,400
Long-term Liabilities
Long term Debt 1,036,900
Long-term Liabilities  (as reported)1,058,600
Long-term Liabilities  (calculated)1,036,900
+/- 21,700
Total Stockholder Equity
Total Stockholder Equity (as reported)2,618,600
Total Stockholder Equity (calculated)0
+/- 2,618,600
Other
Capital Stock2,884,700
Common Stock Shares Outstanding 581,230
Net Debt 1,018,200
Net Invested Capital 3,655,500
Net Working Capital -51,900



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-30
> Total Assets 
192,033
239,603
345,077
413,958
479,510
663,359
789,026
1,017,891
1,357,383
2,659,992
3,062,908
3,580,000
3,676,000
2,125,700
1,955,100
1,905,400
1,944,600
2,057,100
2,065,000
2,103,700
2,449,000
2,707,200
2,769,500
2,908,300
3,110,100
3,341,000
4,045,000
4,099,500
3,797,600
3,797,6004,099,5004,045,0003,341,0003,110,1002,908,3002,769,5002,707,2002,449,0002,103,7002,065,0002,057,1001,944,6001,905,4001,955,1002,125,7003,676,0003,580,0003,062,9082,659,9921,357,3831,017,891789,026663,359479,510413,958345,077239,603192,033
   > Total Current Assets 
40,861
5,766
16,880
11,707
11,717
20,056
30,656
42,657
18,883
35,806
60,211
526,700
125,500
303,000
138,400
132,000
207,800
347,800
160,400
6,500
12,200
58,700
61,400
4,800
80,500
19,300
21,800
22,400
68,500
68,50022,40021,80019,30080,5004,80061,40058,70012,2006,500160,400347,800207,800132,000138,400303,000125,500526,70060,21135,80618,88342,65730,65620,05611,71711,70716,8805,76640,861
       Cash And Cash Equivalents 
6,320
867
9,078
557
0
1,155
6,725
13,009
1,517
9,462
20,805
300,300
30,200
82,000
10,600
14,300
23,800
17,300
12,000
6,500
12,200
58,700
61,400
4,800
80,500
19,300
21,800
22,400
18,700
18,70022,40021,80019,30080,5004,80061,40058,70012,2006,50012,00017,30023,80014,30010,60082,00030,200300,30020,8059,4621,51713,0096,7251,15505579,0788676,320
       Short-term Investments 
0
0
0
0
0
-615,452
-708,178
0
0
0
0
15,200
0
167,100
107,500
0
0
0
0
1,000
0
4,300
0
0
2,600
2,600
0
0
0
0002,6002,600004,30001,0000000107,500167,100015,2000000-708,178-615,45200000
       Net Receivables 
34,505
4,111
7,138
10,532
11,075
17,015
21,096
16,700
11,747
21,546
13,919
22,700
11,000
12,600
12,500
13,000
12,500
15,500
14,900
9,200
9,400
9,900
13,000
14,900
15,900
16,800
19,800
21,000
2,200
2,20021,00019,80016,80015,90014,90013,0009,9009,4009,20014,90015,50012,50013,00012,50012,60011,00022,70013,91921,54611,74716,70021,09617,01511,07510,5327,1384,11134,505
       Other Current Assets 
36
788
664
618
642
1,886
2,835
12,948
393
3,232
2,459
30,700
100
41,300
7,800
104,700
171,500
1,700
200
1,300
-21,600
-72,900
-74,400
-19,700
-96,400
-36,100
-41,600
-43,400
0
0-43,400-41,600-36,100-96,400-19,700-74,400-72,900-21,6001,3002001,700171,500104,7007,80041,30010030,7002,4593,23239312,9482,8351,88664261866478836
   > Long-term Assets 
151,172
233,837
328,197
402,251
467,793
643,303
758,370
975,234
1,338,500
2,624,186
3,002,697
3,053,300
3,550,500
1,822,700
1,816,700
1,773,400
1,736,800
1,709,300
1,904,600
1,937,500
2,142,300
2,208,900
2,385,600
2,388,600
2,240,300
2,314,400
2,692,200
2,680,500
3,729,100
3,729,1002,680,5002,692,2002,314,4002,240,3002,388,6002,385,6002,208,9002,142,3001,937,5001,904,6001,709,3001,736,8001,773,4001,816,7001,822,7003,550,5003,053,3003,002,6972,624,1861,338,500975,234758,370643,303467,793402,251328,197233,837151,172
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,588,500
1,772,900
1,937,500
2,142,300
2,208,900
2,385,600
2,388,600
2,240,300
2,314,400
2,692,200
2,680,500
0
02,680,5002,692,2002,314,4002,240,3002,388,6002,385,6002,208,9002,142,3001,937,5001,772,9001,588,50000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
131,700
148,200
222,000
250,400
245,800
382,800
665,900
940,200
1,227,800
1,295,400
1,336,100
1,336,1001,295,4001,227,800940,200665,900382,800245,800250,400222,000148,200131,700000000000000000000
       Long-term Assets Other 
151,172
233,837
328,197
0
467,793
615,452
708,178
837,688
1,056,950
1,178,775
1,323,809
1,450,200
2,228,000
1,658,800
1,725,600
1,655,800
1,598,700
6,200
1,900
-148,200
-256,300
-253,400
-271,200
-437,800
-770,300
-984,500
-1,306,700
-1,367,800
0
0-1,367,800-1,306,700-984,500-770,300-437,800-271,200-253,400-256,300-148,2001,9006,2001,598,7001,655,8001,725,6001,658,8002,228,0001,450,2001,323,8091,178,7751,056,950837,688708,178615,452467,7930328,197233,837151,172
> Total Liabilities 
74,793
92,723
110,388
133,226
174,965
238,335
280,582
296,568
308,489
504,562
751,941
948,500
1,251,000
1,003,700
845,300
835,600
931,200
936,000
809,900
754,000
916,800
1,032,700
1,073,000
1,107,600
968,000
1,035,800
1,190,500
1,351,000
1,179,000
1,179,0001,351,0001,190,5001,035,800968,0001,107,6001,073,0001,032,700916,800754,000809,900936,000931,200835,600845,3001,003,7001,251,000948,500751,941504,562308,489296,568280,582238,335174,965133,226110,38892,72374,793
   > Total Current Liabilities 
69,746
28,486
38,467
53,038
65,756
80,740
122,574
48,805
12,027
13,132
44,176
39,800
30,300
687,800
90,600
96,800
98,000
305,600
192,100
10,100
14,900
15,500
17,000
15,500
14,400
18,400
20,600
20,100
120,400
120,40020,10020,60018,40014,40015,50017,00015,50014,90010,100192,100305,60098,00096,80090,600687,80030,30039,80044,17613,13212,02748,805122,57480,74065,75653,03838,46728,48669,746
       Short-term Debt 
34,000
0
22,369
34,104
39,793
55,768
91,194
0
0
0
0
0
0
615,300
32,400
6,300
3,000
0
617,800
215,500
13,100
910,100
930,100
0
0
0
0
0
0
000000930,100910,10013,100215,500617,80003,0006,30032,400615,30000000091,19455,76839,79334,10422,369034,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
617,800
216,500
815,700
910,100
930,100
0
0
0
0
0
0
000000930,100910,100815,700216,500617,800000000000000000000
       Accounts payable 
0
13,389
1,714
1,715
8,855
4,379
4,806
6,542
11,235
0
0
3,500
12,200
11,500
0
0
15,800
32,200
3,300
3,100
1,800
0
0
0
0
0
0
0
0
000000001,8003,1003,30032,20015,8000011,50012,2003,5000011,2356,5424,8064,3798,8551,7151,71413,3890
       Other Current Liabilities 
35,746
15,097
2,012
1,788
198
155
220
42,263
792
13,132
44,176
39,800
30,300
72,500
58,200
90,500
28,000
273,400
188,800
-208,500
6,200
-8,400
-6,600
-3,400
-4,800
-7,100
-7,400
-9,600
0
0-9,600-7,400-7,100-4,800-3,400-6,600-8,4006,200-208,500188,800273,40028,00090,50058,20072,50030,30039,80044,17613,13279242,2632201551981,7882,01215,09735,746
   > Long-term Liabilities 
5,047
64,237
71,921
80,188
109,209
157,595
158,008
247,763
296,462
491,430
707,765
908,700
1,220,700
315,900
754,700
738,800
833,200
630,400
617,800
447,800
815,700
910,100
979,400
1,012,000
869,600
922,000
1,069,200
1,230,700
1,058,600
1,058,6001,230,7001,069,200922,000869,6001,012,000979,400910,100815,700447,800617,800630,400833,200738,800754,700315,9001,220,700908,700707,765491,430296,462247,763158,008157,595109,20980,18871,92164,2375,047
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
805,700
910,100
930,100
974,200
830,400
883,500
1,044,500
1,199,800
0
01,199,8001,044,500883,500830,400974,200930,100910,100805,70000000000000000000000
       Other Liabilities 
0
0
0
0
0
3,738
31,380
48,805
58,660
52,854
44,457
36,300
50,700
92,500
75,700
95,200
108,300
295,600
195,700
16,000
8,400
26,100
49,300
37,800
0
0
0
0
0
0000037,80049,30026,1008,40016,000195,700295,600108,30095,20075,70092,50050,70036,30044,45752,85458,66048,80531,3803,73800000
> Total Stockholder Equity
117,240
146,880
234,689
280,732
304,545
425,024
508,444
721,323
1,048,894
2,155,430
2,310,967
2,631,500
2,425,000
1,122,000
1,109,800
1,069,800
1,013,400
1,121,100
1,255,100
1,349,700
1,532,200
1,674,500
1,696,500
1,800,700
2,142,100
2,305,200
2,854,500
2,748,500
2,618,600
2,618,6002,748,5002,854,5002,305,2002,142,1001,800,7001,696,5001,674,5001,532,2001,349,7001,255,1001,121,1001,013,4001,069,8001,109,8001,122,0002,425,0002,631,5002,310,9672,155,4301,048,894721,323508,444425,024304,545280,732234,689146,880117,240
   Common Stock
123,400
145,310
235,507
269,914
285,447
398,718
478,009
667,982
836,159
1,776,423
1,905,022
2,094,400
2,167,000
1,982,100
1,997,300
1,927,500
1,909,200
2,010,500
2,127,000
2,153,300
2,269,600
2,276,300
2,257,900
2,428,800
2,846,200
2,858,000
2,884,700
2,884,700
0
02,884,7002,884,7002,858,0002,846,2002,428,8002,257,9002,276,3002,269,6002,153,3002,127,0002,010,5001,909,2001,927,5001,997,3001,982,1002,167,0002,094,4001,905,0221,776,423836,159667,982478,009398,718285,447269,914235,507145,310123,400
   Retained Earnings Total Equity00000000000000000000000000000
   Accumulated Other Comprehensive Income 
-6,160
1,570
-818
13,568
19,026
26,285
30,435
53,241
167,018
292,651
2,261
43,000
55,900
86,200
-31,900
-60,400
-56,300
-41,000
-8,800
-100
-1,300
-3,400
-1,200
300
1,500
-4,400
-3,300
2,900
0
02,900-3,300-4,4001,500300-1,200-3,400-1,300-100-8,800-41,000-56,300-60,400-31,90086,20055,90043,0002,261292,651167,01853,24130,43526,28519,02613,568-8181,570-6,160
   Capital Surplus 00000000000000000000000000000
   Treasury Stock00000000000000000000000000000
   Other Stockholders Equity 
0
1,570
0
-2,750
19,026
26,285
30,435
0
0
0
0
0
0
0
0
0
0
0
-8,800
-100
-1,300
-3,400
-1,200
300
-2,140,600
-2,309,600
-2,857,800
-2,745,600
0
0-2,745,600-2,857,800-2,309,600-2,140,600300-1,200-3,400-1,300-100-8,8000000000000030,43526,28519,026-2,75001,5700



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.