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

Dexus Property Group
Buy, Hold or Sell?

Let's analyze Dexus together

I guess you are interested in Dexus Property Group. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Dexus Property Group. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Dexus Property Group

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

1. Quick Overview

1.1. Quick analysis of Dexus (30 sec.)










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

How much money do you get?

How much money do you get?
A$1.36
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$9.45
Expected worth in 1 year
A$1.64
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
A$-5.80
Return On Investment
-76.0%

For what price can you sell your share?

Current Price per Share
A$7.63
Expected price per share
A$6.73 - A$7.9605
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Dexus (5 min.)




Live pricePrice per Share (EOD)
A$7.63
Intrinsic Value Per Share
A$0.52 - A$6.61
Total Value Per Share
A$9.97 - A$16.06

2.2. Growth of Dexus (5 min.)




Is Dexus growing?

Current yearPrevious yearGrowGrow %
How rich?$6.8b$8.2b-$1.4b-20.7%

How much money is Dexus making?

Current yearPrevious yearGrowGrow %
Making money-$1b-$507.9m-$560.8m-52.5%
Net Profit Margin-164.3%-85.8%--

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

2.3. Financial Health of Dexus (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 Dexus?

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

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

Speculation

The Price per Share of Dexus is A$7.63. 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 Dexus.
  • 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 Dexus, 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$9.45. Based on the TTM, the Book Value Change Per Share is A$-1.95 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.89 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$0.50 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Dexus.

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-0.99-13.0%-0.99-13.0%-0.47-6.2%0.162.1%0.314.1%
Usd Book Value Change Per Share-1.32-17.3%-1.32-17.3%-0.60-7.9%-0.20-2.6%0.263.4%
Usd Dividend Per Share0.344.4%0.344.4%0.364.7%0.344.5%0.314.0%
Usd Total Gains Per Share-0.98-12.8%-0.98-12.8%-0.24-3.1%0.141.9%0.577.4%
Usd Price Per Share4.37-4.37-5.26-5.81-6.18-
Price to Earnings Ratio-4.40--4.40--11.15-2.29-15.76-
Price-to-Total Gains Ratio-4.47--4.47--21.93-3.69-5.24-
Price to Book Ratio0.69-0.69-0.68-0.78-0.97-
Price-to-Total Gains Ratio-4.47--4.47--21.93-3.69-5.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.148724
Number of shares194
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.340.34
Usd Book Value Change Per Share-1.32-0.20
Usd Total Gains Per Share-0.980.14
Gains per Quarter (194 shares)-189.7027.82
Gains per Year (194 shares)-758.81111.29
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1263-1022-769265-154101
2527-2044-1528530-307212
3790-3066-2287795-461323
41053-4089-30461060-615434
51317-5111-38051325-768545
61580-6133-45641590-922656
71843-7155-53231855-1076767
82107-8177-60822120-1230878
92370-9199-68412385-1383989
102633-10221-76002650-15371100

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%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%22.03.00.088.0%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%2.03.00.040.0%7.03.00.070.0%19.06.00.076.0%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%20.00.05.080.0%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%3.02.00.060.0%8.02.00.080.0%21.04.00.084.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Dexus Property Group compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---1.952-1.9520%-0.888-55%-0.294-85%0.382-611%
Book Value Per Share--9.4519.4510%11.403-17%11.028-14%9.690-2%
Current Ratio--0.9460.9460%1.757-46%1.297-27%0.984-4%
Debt To Asset Ratio--0.3580.3580%0.339+6%0.323+11%0.315+13%
Debt To Equity Ratio--0.5570.5570%0.512+9%0.479+16%0.463+20%
Dividend Per Share--0.5030.5030%0.532-5%0.506-1%0.457+10%
Eps---1.473-1.4730%-0.700-52%0.238-719%0.459-421%
Free Cash Flow Per Share--0.5700.5700%0.709-20%0.656-13%0.613-7%
Free Cash Flow To Equity Per Share---0.354-0.3540%0.577-161%0.270-231%0.413-186%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--6.609--------
Intrinsic Value_10Y_min--0.518--------
Intrinsic Value_1Y_max--0.659--------
Intrinsic Value_1Y_min--0.462--------
Intrinsic Value_3Y_max--1.982--------
Intrinsic Value_3Y_min--1.041--------
Intrinsic Value_5Y_max--3.309--------
Intrinsic Value_5Y_min--1.235--------
Market Cap8206599466.240+15%6969693911.0406969693911.0400%8389446374.400-17%9474328503.812-26%9952603414.658-30%
Net Profit Margin---1.643-1.6430%-0.858-48%0.296-655%0.608-370%
Operating Margin---0.021-0.0210%0.388-105%0.318-107%0.517-104%
Operating Ratio--0.7040.7040%0.612+15%0.619+14%0.544+29%
Pb Ratio0.807+15%0.6860.6860%0.684+0%0.779-12%0.973-30%
Pe Ratio-5.182-18%-4.401-4.4010%-11.146+153%2.293-292%15.764-128%
Price Per Share7.630+15%6.4806.4800%7.800-17%8.606-25%9.152-29%
Price To Free Cash Flow Ratio13.375+15%11.35911.3590%10.997+3%13.413-15%15.501-27%
Price To Total Gains Ratio-5.265-18%-4.472-4.4720%-21.931+390%3.693-221%5.239-185%
Quick Ratio--0.4180.4180%0.331+26%0.382+10%0.229+83%
Return On Assets---0.100-0.1000%-0.041-59%0.012-909%0.053-287%
Return On Equity---0.156-0.1560%-0.061-61%0.015-1149%0.076-306%
Total Gains Per Share---1.449-1.4490%-0.356-75%0.213-782%0.839-273%
Usd Book Value--6859207040.0006859207040.0000%8275949640.000-17%8176754040.000-16%7119281708.000-4%
Usd Book Value Change Per Share---1.317-1.3170%-0.599-55%-0.198-85%0.258-611%
Usd Book Value Per Share--6.3776.3770%7.694-17%7.441-14%6.539-2%
Usd Dividend Per Share--0.3390.3390%0.359-5%0.341-1%0.308+10%
Usd Eps---0.994-0.9940%-0.472-52%0.161-719%0.310-421%
Usd Free Cash Flow--414057280.000414057280.0000%514804920.000-20%486611776.000-15%450037616.000-8%
Usd Free Cash Flow Per Share--0.3850.3850%0.479-20%0.443-13%0.414-7%
Usd Free Cash Flow To Equity Per Share---0.239-0.2390%0.389-161%0.182-231%0.278-186%
Usd Market Cap5537813319.819+15%4703149451.1704703149451.1700%5661198413.445-17%6393276874.372-26%6716016784.211-30%
Usd Price Per Share5.149+15%4.3734.3730%5.263-17%5.807-25%6.176-29%
Usd Profit---1068748240.000-1068748240.0000%-507921960.000-52%189051968.000-665%509703432.000-310%
Usd Revenue--650507200.000650507200.0000%592204480.000+10%636511848.000+2%762834408.000-15%
Usd Total Gains Per Share---0.978-0.9780%-0.240-75%0.143-782%0.566-273%
 EOD+4 -4MRQTTM+0 -0YOY+4 -315Y+6 -2910Y+7 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-5.182
Price to Book Ratio (EOD)Between0-10.807
Net Profit Margin (MRQ)Greater than0-1.643
Operating Margin (MRQ)Greater than0-0.021
Quick Ratio (MRQ)Greater than10.418
Current Ratio (MRQ)Greater than10.946
Debt to Asset Ratio (MRQ)Less than10.358
Debt to Equity Ratio (MRQ)Less than10.557
Return on Equity (MRQ)Greater than0.15-0.156
Return on Assets (MRQ)Greater than0.05-0.100
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.092
Ma 20Greater thanMa 507.629
Ma 50Greater thanMa 1007.354
Ma 100Greater thanMa 2006.978
OpenGreater thanClose7.600
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Dexus Property Group

Dexus (ASX: DXS) is a leading Australasian fully integrated real asset group, managing a high-quality Australasian real estate and infrastructure portfolio valued at $54.5 billion. The Dexus platform includes the Dexus investment portfolio and the funds management business. We directly and indirectly own $14.8 billion of office, industrial, retail, healthcare, infrastructure and alternatives. We manage a further $39.7 billion of investments in our funds management business which provides third party capital with exposure to quality sector specific and diversified real asset products. The funds within this business have a strong track record of delivering performance and benefit from Dexus's capabilities. The platform's $16.1 billion real estate development pipeline provides the opportunity to grow both portfolios and enhance future returns. We believe that the strength and quality of our relationships will always be central to our success and are deeply connected to our purpose: Unlock potential, create tomorrow. Our sustainability approach is focused on the priority areas where we believe we can make significant impact: Customer Prosperity, Climate Action and Enhancing Communities. Dexus is supported by more than 37,000 investors from 23 countries. With four decades of expertise in real estate and infrastructure investment, funds management, asset management and development, we have a proven track record in capital and risk management and delivering returns for investors.

Fundamental data was last updated by Penke on 2024-09-21 18:45:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 very inefficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not able 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 Dexus earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Dexus to the REIT - Office industry mean.
  • A Net Profit Margin of -164.3% means that $-1.64 for each $1 in revenue is generated as profit.

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

  • The MRQ is -164.3%. The company is making a huge loss. -2
  • The TTM is -164.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-164.3%TTM-164.3%0.0%
TTM-164.3%YOY-85.8%-78.5%
TTM-164.3%5Y29.6%-193.9%
5Y29.6%10Y60.8%-31.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Dexus to the REIT - Office industry mean.
  • -10.0% Return on Assets means that Dexus generated $-0.10 profit for each $1 in assets.

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

  • The MRQ is -10.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -10.0%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-10.0%TTM-10.0%0.0%
TTM-10.0%YOY-4.1%-6.0%
TTM-10.0%5Y1.2%-11.2%
5Y1.2%10Y5.3%-4.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Dexus to the REIT - Office industry mean.
  • -15.6% Return on Equity means Dexus generated $-0.16 for each $1 the owners (shareholders) invested.

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

  • The MRQ is -15.6%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -15.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-15.6%TTM-15.6%0.0%
TTM-15.6%YOY-6.1%-9.4%
TTM-15.6%5Y1.5%-17.1%
5Y1.5%10Y7.6%-6.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Dexus Property Group.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Dexus is operating .

  • Measures how much profit Dexus 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 Dexus to the REIT - Office industry mean.
  • An Operating Margin of -2.1% means the company generated $-0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Dexus Property Group:

  • The MRQ is -2.1%. The company is operating very inefficient. -2
  • The TTM is -2.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-2.1%TTM-2.1%0.0%
TTM-2.1%YOY38.8%-40.9%
TTM-2.1%5Y31.8%-33.9%
5Y31.8%10Y51.7%-19.9%
4.3.2.2. Operating Ratio

Measures how efficient Dexus is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Office industry mean).
  • An Operation Ratio of 0.70 means that the operating costs are $0.70 for each $1 in net sales.

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

  • The MRQ is 0.704. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.704. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.704TTM0.7040.000
TTM0.704YOY0.612+0.092
TTM0.7045Y0.619+0.085
5Y0.61910Y0.544+0.075
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Dexus Property Group.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to REIT - Office industry mean).
  • A Current Ratio of 0.95 means the company has $0.95 in assets for each $1 in short-term debts.

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

  • The MRQ is 0.946. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.946. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.946TTM0.9460.000
TTM0.946YOY1.757-0.811
TTM0.9465Y1.297-0.351
5Y1.29710Y0.984+0.313
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Dexus to the REIT - Office industry mean.
  • A Quick Ratio of 0.42 means the company can pay off $0.42 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.418. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.418. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.418TTM0.4180.000
TTM0.418YOY0.331+0.087
TTM0.4185Y0.382+0.037
5Y0.38210Y0.229+0.153
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Dexus Property Group.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Dexus to REIT - Office industry mean.
  • A Debt to Asset Ratio of 0.36 means that Dexus assets are financed with 35.8% credit (debt) and the remaining percentage (100% - 35.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.358. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.358. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.358TTM0.3580.000
TTM0.358YOY0.339+0.019
TTM0.3585Y0.323+0.035
5Y0.32310Y0.315+0.008
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Dexus to the REIT - Office industry mean.
  • A Debt to Equity ratio of 55.7% means that company has $0.56 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.557. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.557. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.557TTM0.5570.000
TTM0.557YOY0.512+0.045
TTM0.5575Y0.479+0.078
5Y0.47910Y0.463+0.016
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 Dexus generates.

  • Above 15 is considered overpriced but always compare Dexus to the REIT - Office industry mean.
  • A PE ratio of -4.40 means the investor is paying $-4.40 for every $1 in earnings.

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

  • The EOD is -5.182. Based on the earnings, the company is expensive. -2
  • The MRQ is -4.401. Based on the earnings, the company is expensive. -2
  • The TTM is -4.401. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-5.182MRQ-4.401-0.781
MRQ-4.401TTM-4.4010.000
TTM-4.401YOY-11.146+6.745
TTM-4.4015Y2.293-6.694
5Y2.29310Y15.764-13.471
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 Dexus Property Group:

  • The EOD is 13.375. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 11.359. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 11.359. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD13.375MRQ11.359+2.016
MRQ11.359TTM11.3590.000
TTM11.359YOY10.997+0.362
TTM11.3595Y13.413-2.054
5Y13.41310Y15.501-2.088
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 Dexus is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to REIT - Office industry mean).
  • A PB ratio of 0.69 means the investor is paying $0.69 for each $1 in book value.

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

  • The EOD is 0.807. Based on the equity, the company is cheap. +2
  • The MRQ is 0.686. Based on the equity, the company is cheap. +2
  • The TTM is 0.686. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.807MRQ0.686+0.122
MRQ0.686TTM0.6860.000
TTM0.686YOY0.684+0.002
TTM0.6865Y0.779-0.094
5Y0.77910Y0.973-0.193
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 Dexus Property Group.

4.8.2. Funds holding Dexus Property Group

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.68-17135739--
2020-12-31Janus Henderson Global Equity Income Fund1.25-12735661--
2021-01-31DFA Investment Dimensions-DFA Int'l Real Estate Securities1.15-11716258--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.69-7012475--
2020-10-31Vanguard Global ex U.S. Real Estate Index Fund0.54-5478485--
2021-02-28iShares Core MSCI EAFE ETF0.49-5023706--
2021-01-31Principal Global Real Estate Securities Fd0.43-4366126--
2021-01-31Blackrock Funds II-Blackrock Multi-Asset Income Portfolio0.36000002-3675144--
2021-02-28iShares MSCI Eafe ETF0.36000002-3611219--
2020-12-31Brookfield Global Listed Real Estate Fd0.3-3022652--
Total 7.2500000407377746500.0%
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 Current Liabilities  789,100-290,900498,20015,900514,100505,4001,019,500-1,197,300-177,800
Current Deferred Revenue -369,100315,600-53,50016,200-37,300-368,100-405,4001,074,000668,600
Other Stockholders Equity  -17,1001,300-15,800-6,300-22,1001,300-20,80020,8000
Long-term Assets Other  -726,300339,200-387,100-64,000-451,100-60,500-511,6005,952,6005,441,000
Net Working Capital  151,200-46,900104,30087,900192,200615,100807,300-845,100-37,800
EBIT  256,200183,500439,70021,900461,600-121,200340,400-360,600-20,200
EBITDA  269,400179,400448,80022,400471,200-122,400348,800-355,100-6,300
Operating Income  259,500180,200439,70017,700457,400-117,000340,400-360,600-20,200
Tax Provision  40,90040041,300-26,10015,200-4,00011,200-20,900-9,700
Income Tax Expense  36,5004,80041,300-26,10015,200-4,00011,200-20,900-9,700



5.2. Latest Balance Sheet

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

Summary
Total Assets15,822,400
Total Liabilities5,657,600
Total Stockholder Equity10,164,800
 As reported
Total Liabilities 5,657,600
Total Stockholder Equity+ 10,164,800
Total Assets = 15,822,400

Assets

Total Assets15,822,400
Total Current Assets661,900
Long-term Assets15,160,500
Total Current Assets
Cash And Cash Equivalents 54,000
Net Receivables 238,700
Inventory 60,200
Total Current Assets  (as reported)661,900
Total Current Assets  (calculated)352,900
+/- 309,000
Long-term Assets
Property Plant Equipment 91,900
Goodwill 66,500
Long Term Investments 8,959,100
Intangible Assets 601,300
Long-term Assets Other 5,441,000
Long-term Assets  (as reported)15,160,500
Long-term Assets  (calculated)15,159,800
+/- 700

Liabilities & Shareholders' Equity

Total Current Liabilities699,700
Long-term Liabilities4,957,900
Total Stockholder Equity10,164,800
Total Current Liabilities
Short-term Debt 177,800
Short Long Term Debt 166,000
Accounts payable 31,100
Other Current Liabilities -177,800
Total Current Liabilities  (as reported)699,700
Total Current Liabilities  (calculated)197,100
+/- 502,600
Long-term Liabilities
Long term Debt 4,745,900
Capital Lease Obligations 92,600
Long-term Liabilities  (as reported)4,957,900
Long-term Liabilities  (calculated)4,838,500
+/- 119,400
Total Stockholder Equity
Common Stock7,155,100
Retained Earnings 2,995,900
Accumulated Other Comprehensive Income 13,800
Other Stockholders Equity 0
Total Stockholder Equity (as reported)10,164,800
Total Stockholder Equity (calculated)10,164,800
+/-0
Other
Capital Stock7,155,100
Cash and Short Term Investments 54,000
Common Stock Shares Outstanding 1,075,565
Current Deferred Revenue668,600
Liabilities and Stockholders Equity 15,822,400
Net Debt 4,950,500
Net Invested Capital 15,076,700
Net Working Capital -37,800
Property Plant and Equipment Gross 91,900
Short Long Term Debt Total 5,004,500



5.3. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-30
> Total Assets 
1,086,801
1,333,046
1,415,954
1,594,166
6,478,000
6,996,977
8,287,538
9,486,836
9,348,987
8,351,110
7,871,028
7,987,644
7,364,107
7,752,600
9,750,900
10,025,600
11,782,800
12,270,100
14,017,300
16,521,300
17,609,700
18,138,700
19,234,600
18,544,000
15,822,400
15,822,40018,544,00019,234,60018,138,70017,609,70016,521,30014,017,30012,270,10011,782,80010,025,6009,750,9007,752,6007,364,1077,987,6447,871,0288,351,1109,348,9879,486,8368,287,5386,996,9776,478,0001,594,1661,415,9541,333,0461,086,801
   > Total Current Assets 
0
0
0
0
62,000
165,782
312,935
303,129
340,541
439,247
158,576
212,927
343,601
110,700
362,400
226,800
875,100
428,500
188,200
380,300
996,300
637,800
780,100
1,873,900
661,900
661,9001,873,900780,100637,800996,300380,300188,200428,500875,100226,800362,400110,700343,601212,927158,576439,247340,541303,129312,935165,78262,0000000
       Cash And Cash Equivalents 
4,177
3,152
12,939
1,264
62,000
68,959
106,428
59,603
99,214
84,845
64,419
73,746
59,193
14,500
14,100
13,000
18,100
21,200
33,300
29,800
31,800
43,500
75,300
123,900
54,000
54,000123,90075,30043,50031,80029,80033,30021,20018,10013,00014,10014,50059,19373,74664,41984,84599,21459,603106,42868,95962,0001,26412,9393,1524,177
       Short-term Investments 
14,954
31,868
0
0
0
0
92,478
145,425
191,162
205,491
33,903
23,112
3,617
25,400
2,300
2,600
9,400
2,200
2,600
0
0
0
33,100
64,700
0
064,70033,1000002,6002,2009,4002,6002,30025,4003,61723,11233,903205,491191,162145,42592,478000031,86814,954
       Net Receivables 
0
0
0
0
0
29,986
80,346
88,325
40,669
35,816
25,010
36,175
30,842
40,200
13,400
13,700
18,700
19,400
13,300
17,200
134,800
172,900
200,200
164,800
238,700
238,700164,800200,200172,900134,80017,20013,30019,40018,70013,70013,40040,20030,84236,17525,01035,81640,66988,32580,34629,98600000
       Other Current Assets 
0
0
0
0
0
13,460
20
13
191,286
304,968
13,555
83,619
216,079
34,200
254,600
89,800
764,100
387,900
104,000
162,900
-346,100
-353,600
-329,900
-319,300
-292,700
-292,700-319,300-329,900-353,600-346,100162,900104,000387,900764,10089,800254,60034,200216,07983,61913,555304,968191,286132013,46000000
   > Long-term Assets 
0
0
0
0
6,416,000
6,831,195
7,974,603
9,183,707
9,008,446
7,911,863
7,712,452
7,774,717
7,020,506
7,641,900
3,139,800
3,126,100
3,846,500
4,159,400
4,769,100
7,165,600
7,605,800
8,580,000
9,696,800
10,284,100
15,160,500
15,160,50010,284,1009,696,8008,580,0007,605,8007,165,6004,769,1004,159,4003,846,5003,126,1003,139,8007,641,9007,020,5067,774,7177,712,4527,911,8639,008,4469,183,7077,974,6036,831,1956,416,0000000
       Property Plant Equipment 
0
0
0
0
0
0
152,966
314,021
443,633
438,620
5,264
3,926
4,682
8,800
10,800
11,300
16,500
16,400
16,000
15,000
26,200
23,700
28,600
17,800
91,900
91,90017,80028,60023,70026,20015,00016,00016,40016,50011,30010,8008,8004,6823,9265,264438,620443,633314,021152,966000000
       Goodwill 
0
0
0
0
0
3,215
0
0
2,937
2,767
2,525
2,331
1,706
1,600
1,500
1,400
1,300
1,200
1,100
1,000
900
900
49,900
68,700
66,500
66,50068,70049,9009009001,0001,1001,2001,3001,4001,5001,6001,7062,3312,5252,7672,937003,21500000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,836,400
2,813,400
3,520,200
3,823,800
4,432,900
6,827,600
7,287,800
8,250,900
9,068,400
9,481,900
8,959,100
8,959,1009,481,9009,068,4008,250,9007,287,8006,827,6004,432,9003,823,8003,520,2002,813,4002,836,40000000000000000
       Intangible Assets 
0
0
0
0
0
3,215
0
0
252,176
210,500
223,000
222,353
221,935
242,100
291,100
300,000
305,800
308,300
313,500
321,100
291,800
305,400
488,000
679,400
601,300
601,300679,400488,000305,400291,800321,100313,500308,300305,800300,000291,100242,100221,935222,353223,000210,500252,176003,21500000
       Long-term Assets Other 
0
0
0
0
40,000
6,593,218
7,012
9,907
8,187,084
7,126,675
7,308,392
7,290,174
6,538,411
6,443,200
-35,900
-10,800
-11,500
-13,300
-15,500
-17,800
-726,300
-387,100
-451,100
-511,600
5,441,000
5,441,000-511,600-451,100-387,100-726,300-17,800-15,500-13,300-11,500-10,800-35,9006,443,2006,538,4117,290,1747,308,3927,126,6758,187,0849,9077,0126,593,21840,0000000
> Total Liabilities 
164,989
274,526
345,085
460,075
3,247,000
3,095,654
3,572,025
3,781,893
3,513,934
3,204,893
2,864,581
2,680,803
2,356,781
2,560,900
3,697,600
3,248,300
4,259,700
3,445,600
3,969,900
4,778,000
5,528,500
5,629,700
5,667,400
6,279,700
5,657,600
5,657,6006,279,7005,667,4005,629,7005,528,5004,778,0003,969,9003,445,6004,259,7003,248,3003,697,6002,560,9002,356,7812,680,8032,864,5813,204,8933,513,9343,781,8933,572,0253,095,6543,247,000460,075345,085274,526164,989
   > Total Current Liabilities 
0
0
0
0
238,000
644,383
530,062
334,357
988,737
1,045,257
483,369
584,513
270,783
266,500
461,500
504,300
698,100
606,800
638,400
582,400
845,100
533,500
555,100
1,066,600
699,700
699,7001,066,600555,100533,500845,100582,400638,400606,800698,100504,300461,500266,500270,783584,513483,3691,045,257988,737334,357530,062644,383238,0000000
       Short-term Debt 
0
0
0
0
0
369,836
249,985
21,580
577,930
381,673
198,996
315,777
3,617
1,800
149,500
150,000
316,000
149,000
205,100
70,000
369,100
53,500
37,300
405,400
177,800
177,800405,40037,30053,500369,10070,000205,100149,000316,000150,000149,5001,8003,617315,777198,996381,673577,93021,580249,985369,83600000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,351,700
2,890,400
316,000
149,000
205,100
70,000
364,300
50,000
33,100
403,300
166,000
166,000403,30033,10050,000364,30070,000205,100149,000316,0002,890,4003,351,70000000000000000
       Accounts payable 
6,923
4,001
11,049
2,521
2,822
32,183
51,964
41,554
51,383
41,576
45,819
41,806
38,985
34,800
37,200
36,700
34,500
32,300
21,200
43,500
56,000
35,300
41,000
47,100
31,100
31,10047,10041,00035,30056,00043,50021,20032,30034,50036,70037,20034,80038,98541,80645,81941,57651,38341,55451,96432,1832,8222,52111,0494,0016,923
       Other Current Liabilities 
0
0
0
0
238,000
8,673
20
13
291,392
610,855
132
152,806
231,798
231,700
424,300
467,600
663,600
425,500
617,200
538,900
789,100
498,200
514,100
1,019,500
-177,800
-177,8001,019,500514,100498,200789,100538,900617,200425,500663,600467,600424,300231,700231,798152,806132610,855291,39213208,673238,0000000
   > Long-term Liabilities 
0
0
0
0
3,009,000
2,451,271
3,041,963
3,447,536
2,525,197
2,159,636
2,381,212
2,096,290
2,085,998
2,294,400
3,199,800
2,732,100
3,477,100
2,746,900
3,233,100
4,087,800
4,515,000
4,892,200
4,889,500
4,927,900
4,957,900
4,957,9004,927,9004,889,5004,892,2004,515,0004,087,8003,233,1002,746,9003,477,1002,732,1003,199,8002,294,4002,085,9982,096,2902,381,2122,159,6362,525,1973,447,5363,041,9632,451,2713,009,0000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,624,000
3,370,800
2,697,800
3,154,500
3,996,600
4,493,200
4,895,200
4,905,000
4,940,400
0
04,940,4004,905,0004,895,2004,493,2003,996,6003,154,5002,697,8003,370,8002,624,000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,100
4,100
2,700
2,100
11,200
23,400
18,700
500
0
050018,70023,40011,2002,1002,7004,1003,1000000000000000000
> Total Stockholder Equity
921,812
1,058,520
1,070,869
1,134,091
3,158,000
3,534,671
4,287,662
5,266,770
5,629,055
4,939,445
4,801,172
5,102,813
5,007,326
5,191,700
6,053,300
6,777,300
7,523,100
8,824,500
10,047,400
11,743,300
12,081,200
12,509,000
13,567,200
12,264,300
10,164,800
10,164,80012,264,30013,567,20012,509,00012,081,20011,743,30010,047,4008,824,5007,523,1006,777,3006,053,3005,191,7005,007,3265,102,8134,801,1724,939,4455,629,0555,266,7704,287,6623,534,6713,158,0001,134,0911,070,8691,058,520921,812
   Common Stock
810,839
920,291
963,477
976,048
3,158,000
3,094,255
3,189,031
3,334,359
3,577,883
4,707,854
4,798,214
4,812,742
4,761,479
4,684,000
5,459,100
5,930,500
5,910,100
6,402,400
6,404,300
7,353,500
7,290,900
7,155,100
7,155,100
7,155,100
7,155,100
7,155,1007,155,1007,155,1007,155,1007,290,9007,353,5006,404,3006,402,4005,910,1005,930,5005,459,1004,684,0004,761,4794,812,7424,798,2144,707,8543,577,8833,334,3593,189,0313,094,2553,158,000976,048963,477920,291810,839
   Retained Earnings Total Equity0000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
423,829
178
2,129
50,937
-23,432
-30,228
-35,104
7,186
36,600
31,900
51,400
52,100
48,700
27,200
53,700
50,600
36,600
51,100
55,900
13,800
13,80055,90051,10036,60050,60053,70027,20048,70052,10051,40031,90036,6007,186-35,104-30,228-23,43250,9372,129178423,82900000
   Capital Surplus 0000000000000000000000000
   Treasury Stock000-15,800-17,100-18,500-15,500-11,700-7,100-8,000-5,300-2,2000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
-2,200
-5,300
-8,000
-7,100
60,400
-15,500
-18,500
-17,100
-15,800
-22,100
-20,800
0
0-20,800-22,100-15,800-17,100-18,500-15,50060,400-7,100-8,000-5,300-2,2000000000000000



5.4. Balance Sheets

Currency in AUD. All numbers in thousands.




5.5. Cash Flows

Currency in AUD. All numbers in thousands.