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

Clearview Wealth Ltd
Buy, Hold or Sell?

Let's analyze Clearview together

I guess you are interested in Clearview Wealth 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 Clearview Wealth 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 Clearview Wealth Ltd

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

1. Quick Overview

1.1. Quick analysis of Clearview (30 sec.)










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

How much money do you get?

How much money do you get?
A$0.11
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$0.54
Expected worth in 1 year
A$-0.27
How sure are you?
30.0%

+ What do you gain per year?

Total Gains per Share
A$-0.63
Return On Investment
-162.6%

For what price can you sell your share?

Current Price per Share
A$0.39
Expected price per share
A$0.37 - A$0.4
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Clearview (5 min.)




Live pricePrice per Share (EOD)
A$0.39
Intrinsic Value Per Share
A$-4.28 - A$2.93
Total Value Per Share
A$-3.74 - A$3.47

2.2. Growth of Clearview (5 min.)




Is Clearview growing?

Current yearPrevious yearGrowGrow %
How rich?$224.3m$308.3m-$83.9m-37.4%

How much money is Clearview making?

Current yearPrevious yearGrowGrow %
Making money-$7.9m$10.8m-$18.7m-237.4%
Net Profit Margin-3.1%5.5%--

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

2.3. Financial Health of Clearview (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 Clearview?

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

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

Speculation

The Price per Share of Clearview is A$0.385. 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 Clearview.
  • 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 Clearview, 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$0.54. Based on the TTM, the Book Value Change Per Share is A$-0.20 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.98 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$0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Clearview.

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 Eps-0.01-3.1%-0.01-3.1%0.024.3%0.012.3%0.013.1%
Usd Book Value Change Per Share-0.13-33.2%-0.13-33.2%-0.62-160.9%-0.02-4.3%-0.13-33.0%
Usd Dividend Per Share0.037.3%0.037.3%0.013.3%0.024.8%0.013.6%
Usd Total Gains Per Share-0.10-25.8%-0.10-25.8%-0.61-157.6%0.000.5%-0.11-29.4%
Usd Price Per Share0.38-0.38-0.31-0.32-0.49-
Price to Earnings Ratio-31.96--31.96-18.65-14.12-35.72-
Price-to-Total Gains Ratio-3.87--3.87--0.51--3.83--2.01-
Price to Book Ratio1.13-1.13-0.66-0.52-0.68-
Price-to-Total Gains Ratio-3.87--3.87--0.51--3.83--2.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.244629
Number of shares4087
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share-0.13-0.02
Usd Total Gains Per Share-0.100.00
Gains per Quarter (4087 shares)-406.348.02
Gains per Year (4087 shares)-1,625.3832.10
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1462-2087-1635303-27122
2923-4174-3260607-54354
31385-6261-4885910-81486
41846-8348-65101214-1085118
52308-10435-81351517-1356150
62770-12522-97601820-1628182
73231-14609-113852124-1899214
83693-16696-130102427-2170246
94154-18783-146352731-2442278
104616-20870-162603034-2713310

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 Share0.01.00.00.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%18.03.00.085.7%
Book Value Change Per Share0.01.00.00.0%0.03.00.00.0%1.04.00.020.0%3.07.00.030.0%11.010.00.052.4%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%17.00.04.081.0%
Total Gains per Share0.01.00.00.0%0.03.00.00.0%1.04.00.020.0%3.07.00.030.0%12.09.00.057.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Clearview Wealth 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---0.201-0.2010%-0.975+385%-0.026-87%-0.200-1%
Book Value Per Share--0.5370.5370%0.738-27%1.369-61%1.663-68%
Current Ratio--8.5828.5820%17.814-52%21.457-60%34.049-75%
Debt To Asset Ratio--0.8750.8750%0.812+8%0.658+33%0.539+62%
Debt To Equity Ratio--7.0117.0110%4.323+62%4.086+72%3.196+119%
Dividend Per Share--0.0440.0440%0.020+121%0.029+52%0.022+104%
Enterprise Value---1976917620.480-1976917620.4800%-1661570183.360-16%-1252391183.808-37%-639520914.566-68%
Eps---0.019-0.0190%0.026-173%0.014-237%0.019-199%
Ev To Ebitda Ratio---85.938-85.9380%-56.146-35%-60.787-29%-34.213-60%
Ev To Sales Ratio---4.892-4.8920%-5.318+9%-3.365-31%-1.642-66%
Free Cash Flow Per Share---0.012-0.0120%0.074-116%0.246-105%0.109-111%
Free Cash Flow To Equity Per Share---0.266-0.2660%0.040-769%0.173-254%0.139-291%
Gross Profit Margin--1.0001.0000%0.065+1444%-1.235+223%-4.462+546%
Intrinsic Value_10Y_max--2.931--------
Intrinsic Value_10Y_min---4.281--------
Intrinsic Value_1Y_max--0.257--------
Intrinsic Value_1Y_min---0.027--------
Intrinsic Value_3Y_max--0.801--------
Intrinsic Value_3Y_min---0.429--------
Intrinsic Value_5Y_max--1.378--------
Intrinsic Value_5Y_min---1.211--------
Market Cap253219514.240-57%397916379.520397916379.5200%318990816.640+25%334118216.192+19%506537685.434-21%
Net Profit Margin---0.031-0.0310%0.055-156%0.019-263%0.032-196%
Operating Margin--0.0390.0390%0.077-49%0.045-13%-0.034+187%
Operating Ratio----0%0.856-100%0.749-100%1.115-100%
Pb Ratio0.717-57%1.1271.1270%0.657+71%0.516+118%0.683+65%
Pe Ratio-20.341+36%-31.964-31.9640%18.646-271%14.123-326%35.719-189%
Price Per Share0.385-57%0.6050.6050%0.485+25%0.508+19%0.770-21%
Price To Free Cash Flow Ratio-31.593+36%-49.646-49.6460%6.560-857%-7.898-84%3.044-1731%
Price To Total Gains Ratio-2.460+36%-3.866-3.8660%-0.508-87%-3.831-1%-2.011-48%
Quick Ratio--12.71412.7140%31.555-60%41.508-69%54.955-77%
Return On Assets---0.004-0.0040%0.007-166%0.003-263%0.005-187%
Return On Equity---0.035-0.0350%0.035-200%0.013-380%0.026-237%
Total Gains Per Share---0.156-0.1560%-0.955+510%0.003-5164%-0.178+14%
Usd Book Value--224399134.800224399134.8000%308362161.600-27%572199430.680-61%694818477.900-68%
Usd Book Value Change Per Share---0.128-0.1280%-0.620+385%-0.017-87%-0.127-1%
Usd Book Value Per Share--0.3410.3410%0.469-27%0.870-61%1.056-68%
Usd Dividend Per Share--0.0280.0280%0.013+121%0.019+52%0.014+104%
Usd Enterprise Value---1256133456.053-1256133456.0530%-1055761694.507-16%-795769358.192-37%-406351589.115-68%
Usd Eps---0.012-0.0120%0.017-173%0.009-237%0.012-199%
Usd Free Cash Flow---5092731.635-5092731.6350%30896960.400-116%102990460.913-105%45663402.240-111%
Usd Free Cash Flow Per Share---0.008-0.0080%0.047-116%0.157-105%0.069-111%
Usd Free Cash Flow To Equity Per Share---0.169-0.1690%0.025-769%0.110-254%0.088-291%
Usd Market Cap160895679.348-57%252836067.547252836067.5470%202686764.893+25%212298714.568+19%321854045.325-21%
Usd Price Per Share0.245-57%0.3840.3840%0.308+25%0.323+19%0.489-21%
Usd Profit---7910094.600-7910094.6000%10870423.200-173%4302674.640-284%7227675.000-209%
Usd Revenue--256787379.000256787379.0000%198542167.200+29%251487253.440+2%245249023.320+5%
Usd Total Gains Per Share---0.099-0.0990%-0.607+510%0.002-5164%-0.113+14%
 EOD+3 -5MRQTTM+0 -0YOY+15 -255Y+10 -3010Y+11 -29

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-20.341
Price to Book Ratio (EOD)Between0-10.717
Net Profit Margin (MRQ)Greater than0-0.031
Operating Margin (MRQ)Greater than00.039
Quick Ratio (MRQ)Greater than112.714
Current Ratio (MRQ)Greater than18.582
Debt to Asset Ratio (MRQ)Less than10.875
Debt to Equity Ratio (MRQ)Less than17.011
Return on Equity (MRQ)Greater than0.15-0.035
Return on Assets (MRQ)Greater than0.05-0.004
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
OpenGreater thanClose0.385
Total0/1 (0.0%)

4. In-depth Analysis

4.1 About Clearview Wealth Ltd

ClearView Wealth Limited engages in life insurance business in Australia. The company offers life insurance products, including term life, trauma and critical illness benefits, child cover, accident covers, income protection and business expense covers, and toral permanent disability. It also offers administration services. The company was founded in 1976 and is headquartered in Sydney, Australia.

Fundamental data was last updated by Penke on 2025-02-16 05:55:07.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
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 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Clearview earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Clearview to the Insurance - Life industry mean.
  • A Net Profit Margin of -3.1% means that $-0.03 for each $1 in revenue is generated as profit.

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

  • The MRQ is -3.1%. The company is making a loss. -1
  • The TTM is -3.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-3.1%TTM-3.1%0.0%
TTM-3.1%YOY5.5%-8.6%
TTM-3.1%5Y1.9%-5.0%
5Y1.9%10Y3.2%-1.3%
4.3.1.2. Return on Assets

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

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

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

  • The MRQ is -0.4%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.4%TTM-0.4%0.0%
TTM-0.4%YOY0.7%-1.1%
TTM-0.4%5Y0.3%-0.7%
5Y0.3%10Y0.5%-0.2%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Clearview to the Insurance - Life industry mean.
  • -3.5% Return on Equity means Clearview generated $-0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -3.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -3.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.5%TTM-3.5%0.0%
TTM-3.5%YOY3.5%-7.1%
TTM-3.5%5Y1.3%-4.8%
5Y1.3%10Y2.6%-1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Clearview Wealth Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Clearview is operating .

  • Measures how much profit Clearview 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 Clearview to the Insurance - Life industry mean.
  • An Operating Margin of 3.9% means the company generated $0.04  for each $1 in revenue (before taxes).

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

  • The MRQ is 3.9%. The company is operating less efficient.
  • The TTM is 3.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ3.9%TTM3.9%0.0%
TTM3.9%YOY7.7%-3.8%
TTM3.9%5Y4.5%-0.6%
5Y4.5%10Y-3.4%+7.9%
4.3.2.2. Operating Ratio

Measures how efficient Clearview is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Life 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 Clearview Wealth Ltd:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY0.856-0.856
TTM-5Y0.749-0.749
5Y0.74910Y1.115-0.366
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Clearview Wealth Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Clearview 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 8.58 means the company has $8.58 in assets for each $1 in short-term debts.

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

  • The MRQ is 8.582. The company is very able to pay all its short-term debts. +2
  • The TTM is 8.582. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ8.582TTM8.5820.000
TTM8.582YOY17.814-9.232
TTM8.5825Y21.457-12.875
5Y21.45710Y34.049-12.592
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Clearview to the Insurance - Life industry mean.
  • A Quick Ratio of 12.71 means the company can pay off $12.71 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 12.714. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 12.714. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ12.714TTM12.7140.000
TTM12.714YOY31.555-18.841
TTM12.7145Y41.508-28.793
5Y41.50810Y54.955-13.447
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Clearview Wealth Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Clearview to Insurance - Life industry mean.
  • A Debt to Asset Ratio of 0.88 means that Clearview assets are financed with 87.5% credit (debt) and the remaining percentage (100% - 87.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.875. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.875. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.875TTM0.8750.000
TTM0.875YOY0.812+0.063
TTM0.8755Y0.658+0.217
5Y0.65810Y0.539+0.119
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Clearview to the Insurance - Life industry mean.
  • A Debt to Equity ratio of 701.1% means that company has $7.01 debt for each $1 in shareholders equity.

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

  • The MRQ is 7.011. The company is unable to pay all its debts with equity. -1
  • The TTM is 7.011. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.011TTM7.0110.000
TTM7.011YOY4.323+2.688
TTM7.0115Y4.086+2.924
5Y4.08610Y3.196+0.891
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 Clearview generates.

  • Above 15 is considered overpriced but always compare Clearview to the Insurance - Life industry mean.
  • A PE ratio of -31.96 means the investor is paying $-31.96 for every $1 in earnings.

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

  • The EOD is -20.341. Based on the earnings, the company is expensive. -2
  • The MRQ is -31.964. Based on the earnings, the company is expensive. -2
  • The TTM is -31.964. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-20.341MRQ-31.964+11.623
MRQ-31.964TTM-31.9640.000
TTM-31.964YOY18.646-50.609
TTM-31.9645Y14.123-46.087
5Y14.12310Y35.719-21.595
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 Clearview Wealth Ltd:

  • The EOD is -31.593. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -49.646. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -49.646. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-31.593MRQ-49.646+18.053
MRQ-49.646TTM-49.6460.000
TTM-49.646YOY6.560-56.207
TTM-49.6465Y-7.898-41.749
5Y-7.89810Y3.044-10.942
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 Clearview 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 1.13 means the investor is paying $1.13 for each $1 in book value.

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

  • The EOD is 0.717. Based on the equity, the company is cheap. +2
  • The MRQ is 1.127. Based on the equity, the company is underpriced. +1
  • The TTM is 1.127. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.717MRQ1.127-0.410
MRQ1.127TTM1.1270.000
TTM1.127YOY0.657+0.469
TTM1.1275Y0.516+0.610
5Y0.51610Y0.683-0.166
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 Clearview Wealth Ltd.

4.8.2. Funds holding Clearview Wealth Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2021-01-31John Hancock Fds II-International Small Company Fund0.01-34533--
Total 0.0103453300.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-06-302021-06-302022-06-302023-06-302024-06-30
Other Assets  2,313,305330,3772,643,682-264,1422,379,54072,6182,452,158-2,475,069-22,911
Net Income  13,081-6,4026,6792,7609,4397,66917,108-29,557-12,449
Total Operating Expenses  211,857-33,643178,214-110,89367,3218,07175,392-453,433-378,041



5.2. Latest Balance Sheet

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

Summary
Total Assets2,829,113
Total Liabilities2,475,951
Total Stockholder Equity353,162
 As reported
Total Liabilities 2,475,951
Total Stockholder Equity+ 353,162
Total Assets = 2,829,113

Assets

Total Assets2,829,113
Total Current Assets101,117
Long-term Assets2,750,907
Total Current Assets
Cash And Cash Equivalents 78,206
Short-term Investments 22,911
Net Receivables 25,772
Other Current Assets -25,772
Total Current Assets  (as reported)101,117
Total Current Assets  (calculated)101,117
+/-0
Long-term Assets
Property Plant Equipment 5,590
Goodwill 4,011
Long Term Investments 423,709
Intangible Assets 31,749
Other Assets -22,911
Long-term Assets  (as reported)2,750,907
Long-term Assets  (calculated)442,148
+/- 2,308,759

Liabilities & Shareholders' Equity

Total Current Liabilities11,782
Long-term Liabilities2,482,636
Total Stockholder Equity353,162
Total Current Liabilities
Accounts payable 2,526
Other Current Liabilities -2,526
Total Current Liabilities  (as reported)11,782
Total Current Liabilities  (calculated)0
+/- 11,782
Long-term Liabilities
Long term Debt 105,543
Capital Lease Obligations Min Short Term Debt5,577
Long-term Liabilities  (as reported)2,482,636
Long-term Liabilities  (calculated)111,120
+/- 2,371,516
Total Stockholder Equity
Common Stock470,060
Retained Earnings -122,304
Accumulated Other Comprehensive Income 5,406
Total Stockholder Equity (as reported)353,162
Total Stockholder Equity (calculated)353,162
+/-0
Other
Capital Stock470,060
Cash and Short Term Investments 101,117
Common Stock Shares Outstanding 641,474
Liabilities and Stockholders Equity 2,829,113
Net Debt 32,914
Net Invested Capital 458,705
Net Working Capital 89,335
Short Long Term Debt Total 111,120



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-30
> Total Assets 
212,153
241,737
242,970
293,772
184,795
107,154
1,768,020
1,717,642
1,546,086
1,570,724
1,670,430
1,841,207
1,989,522
2,224,446
2,470,862
2,451,665
2,520,085
2,799,665
2,571,078
2,583,284
2,829,113
2,829,1132,583,2842,571,0782,799,6652,520,0852,451,6652,470,8622,224,4461,989,5221,841,2071,670,4301,570,7241,546,0861,717,6421,768,020107,154184,795293,772242,970241,737212,153
   > Total Current Assets 
0
49,681
21,096
33,949
27,270
41,096
272,969
219,771
219,281
233,663
183,299
200,769
217,673
222,197
176,363
200,197
186,443
120,496
150,735
94,522
101,117
101,11794,522150,735120,496186,443200,197176,363222,197217,673200,769183,299233,663219,281219,771272,96941,09627,27033,94921,09649,6810
       Cash And Cash Equivalents 
50,933
48,515
17,515
30,888
24,051
27,923
197,142
185,822
193,371
233,663
183,299
200,769
217,673
222,197
176,363
200,197
186,443
120,496
150,735
94,522
78,206
78,20694,522150,735120,496186,443200,197176,363222,197217,673200,769183,299233,663193,371185,822197,14227,92324,05130,88817,51548,51550,933
       Short-term Investments 
71,156
85,526
118,091
229,023
148,327
55,279
353
22,021
91,991
53,284
301
1,711
79,584
78,327
98,685
104,515
118,534
70,366
2,897
22,897
22,911
22,91122,8972,89770,366118,534104,51598,68578,32779,5841,71130153,28491,99122,02135355,279148,327229,023118,09185,52671,156
       Net Receivables 
0
1,166
3,581
3,061
3,219
1,338
46,474
7,205
9,591
9,665
11,876
15,516
12,914
34,649
39,038
35,585
37,856
35,443
31,750
27,115
25,772
25,77227,11531,75035,44337,85635,58539,03834,64912,91415,51611,8769,6659,5917,20546,4741,3383,2193,0613,5811,1660
       Other Current Assets 
0
0
0
-229,023
0
-43,444
29,000
26,744
16,319
0
3,057
2,671
-310,171
-335,173
-314,086
-340,297
-342,833
-226,305
-185,382
-144,534
-25,772
-25,772-144,534-185,382-226,305-342,833-340,297-314,086-335,173-310,1712,6713,057016,31926,74429,000-43,4440-229,023000
   > Long-term Assets 
0
106,530
103,783
259,823
148,363
66,058
1,495,051
1,497,871
1,326,805
1,339,063
43,104
57,129
50,203
46,079
46,312
22,338
20,337
35,487
40,803
36,604
2,750,907
2,750,90736,60440,80335,48720,33722,33846,31246,07950,20357,12943,1041,339,0631,326,8051,497,8711,495,05166,058148,363259,823103,783106,5300
       Property Plant Equipment 
0
0
0
101
36
75
1,282
1,288
1,776
1,253
1,347
1,156
1,823
1,425
1,150
934
1,857
15,227
10,924
8,486
5,590
5,5908,48610,92415,2271,8579341,1501,4251,8231,1561,3471,2531,7761,2881,2827536101000
       Goodwill 
0
0
0
28,175
0
3,976
4,187
4,858
4,858
4,858
4,858
19,952
19,952
20,452
20,452
12,511
12,511
12,511
12,511
4,011
4,011
4,0114,01112,51112,51112,51112,51120,45220,45219,95219,9524,8584,8584,8584,8584,1873,976028,175000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
1,141,912
1,229,161
1,694,810
1,892,376
2,155,877
1,981,312
2,013,797
2,456,967
2,303,358
408,325
423,709
423,709408,3252,303,3582,456,9672,013,7971,981,3122,155,8771,892,3761,694,8101,229,1611,141,9120000000000
       Intangible Assets 
0
0
0
2,524
0
6,728
59,155
51,883
49,177
42,544
36,899
36,021
28,428
24,202
24,710
8,893
18,480
20,260
29,879
28,118
31,749
31,74928,11829,87920,26018,4808,89324,71024,20228,42836,02136,89942,54449,17751,88359,1556,72802,524000
       Other Assets 
0
85,526
118,091
293,772
9,162
107,154
1,768,020
1,717,642
1,546,086
-2,002
1,444,027
1,583,309
1,721,646
1,956,170
2,248,187
2,229,130
2,313,305
2,643,682
2,379,540
2,452,158
-22,911
-22,9112,452,1582,379,5402,643,6822,313,3052,229,1302,248,1871,956,1701,721,6461,583,3091,444,027-2,0021,546,0861,717,6421,768,020107,1549,162293,772118,09185,5260
> Total Liabilities 
4,847
8,955
6,594
11,896
1,513
4,599
1,525,720
1,469,659
1,282,805
1,320,009
2,772
1,504,374
3,540
1,020,369
4,342
2,012,613
1,233,272
1,548,983
1,444,368
2,097,980
2,475,951
2,475,9512,097,9801,444,3681,548,9831,233,2722,012,6134,3421,020,3693,5401,504,3742,7721,320,0091,282,8051,469,6591,525,7204,5991,51311,8966,5948,9554,847
   > Total Current Liabilities 
0
1,339
892
708
759
414
15,996
4,062
3,595
2,303
2,772
3,392
3,540
9,552
4,342
4,115
6,428
5,477
5,044
5,306
11,782
11,7825,3065,0445,4776,4284,1154,3429,5523,5403,3922,7722,3033,5954,06215,9964147597088921,3390
       Short-term Debt 
0
85,526
118,091
229,023
148,327
28
353
0
0
0
0
45,500
4,344
0
539
1,336
126
3,188
5,817
343
0
03435,8173,1881261,33653904,34445,500000035328148,327229,023118,09185,5260
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
45,500
0
0
0
0
0
0
0
0
0
00000000045,50000000000000
       Accounts payable 
0
1,339
892
708
759
386
15,795
4,062
3,595
4,029
4,700
7,180
7,884
5,180
4,881
5,451
6,428
8,665
10,861
5,649
2,526
2,5265,64910,8618,6656,4285,4514,8815,1807,8847,1804,7004,0293,5954,06215,7953867597088921,3390
       Other Current Liabilities 
0
-1,339
-892
-708
-759
0
-15,996
-4,062
-3,595
-1,726
-1,928
4,548
-5,680
-1,760
-1,519
-1,657
-6,554
-330
-546
-699
-2,526
-2,526-699-546-330-6,554-1,657-1,519-1,760-5,6804,548-1,928-1,726-3,595-4,062-15,9960-759-708-892-1,3390
   > Long-term Liabilities 
0
4,699
2,428
3,881
0
0
0
0
408
1,147
1,225
45,500
990,554
1,020,369
1,050,474
15,000
60,000
89,514
89,857
90,200
2,482,636
2,482,63690,20089,85789,51460,00015,0001,050,4741,020,369990,55445,5001,2251,14740800003,8812,4284,6990
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,000
61,804
103,522
101,017
0
0
00101,017103,52261,80415,000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
-85,526
-118,091
-229,023
-148,327
-28
-353
0
0
0
0
-45,500
-4,344
0
-539
-1,336
1,678
10,820
5,343
8,255
5,577
5,5778,2555,34310,8201,678-1,336-5390-4,344-45,5000000-353-28-148,327-229,023-118,091-85,5260
> Total Stockholder Equity
207,306
232,782
236,376
281,876
182,820
102,555
242,300
247,983
263,281
250,715
310,233
336,833
411,763
415,650
444,309
439,052
452,721
459,433
481,098
485,304
353,162
353,162485,304481,098459,433452,721439,052444,309415,650411,763336,833310,233250,715263,281247,983242,300102,555182,820281,876236,376232,782207,306
   Common Stock
195,784
211,915
211,580
248,141
220,233
144,816
276,565
276,565
276,565
277,565
330,172
355,970
417,850
421,717
438,289
446,043
447,448
447,448
466,655
466,843
470,060
470,060466,843466,655447,448447,448446,043438,289421,717417,850355,970330,172277,565276,565276,565276,565144,816220,233248,141211,580211,915195,784
   Retained Earnings 
2,730
2,006
20,533
24,202
-38,038
-42,814
-34,783
-29,631
-15,034
-30,977
-25,254
-25,744
-14,429
-16,135
-6,489
-23,078
-13,290
-6,611
7,881
11,769
-122,304
-122,30411,7697,881-6,611-13,290-23,078-6,489-16,135-14,429-25,744-25,254-30,977-15,034-29,631-34,783-42,814-38,03824,20220,5332,0062,730
   Capital Surplus 000000000000000000000
   Treasury Stock0000-1,779-4,186000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
4,127
5,315
2,085
2,085
487
-2,785
-3,294
-438,137
-444,816
-474,536
-478,612
0
0-478,612-474,536-444,816-438,137-3,294-2,7854872,0852,0855,3154,127000000000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.