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

Magellan Financial Group Ltd
Buy, Hold or Sell?

Let's analyze Magellan Financial Group Ltd together

I guess you are interested in Magellan Financial Group 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 Magellan Financial Group 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 Magellan Financial Group Ltd

I send you an email if I find something interesting about Magellan Financial Group Ltd.

1. Quick Overview

1.1. Quick analysis of Magellan Financial Group Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Magellan Financial Group Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.90
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
A$5.64
Expected worth in 1 year
A$9.30
How sure are you?
61.5%

+ What do you gain per year?

Total Gains per Share
A$5.00
Return On Investment
53.8%

For what price can you sell your share?

Current Price per Share
A$9.29
Expected price per share
A$8.3154366863905 - A$10.60
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Magellan Financial Group Ltd (5 min.)




Live pricePrice per Share (EOD)
A$9.29
Intrinsic Value Per Share
A$3.88 - A$9.42
Total Value Per Share
A$9.52 - A$15.06

2.2. Growth of Magellan Financial Group Ltd (5 min.)




Is Magellan Financial Group Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$685.5m$1.1b-$242.2m-26.7%

How much money is Magellan Financial Group Ltd making?

Current yearPrevious yearGrowGrow %
Making money$97.5m$88.3m$9.1m9.4%
Net Profit Margin92.7%74.8%--

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

2.3. Financial Health of Magellan Financial Group Ltd (5 min.)




2.4. Comparing to competitors in the Asset Management industry (5 min.)




  Industry Rankings (Asset Management)  


Richest
#208 / 724

Most Revenue
#150 / 724

Most Profit
#100 / 724

Most Efficient
#244 / 724
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Magellan Financial Group Ltd?

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

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

Speculation

The Price per Share of Magellan Financial Group Ltd is A$9.29. 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 Magellan Financial Group Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is A$5.64. Based on the TTM, the Book Value Change Per Share is A$0.92 per quarter. Based on the YOY, the Book Value Change Per Share is A$-1.22 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$0.33 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Magellan Financial Group Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.677.2%0.485.1%0.161.7%0.192.0%0.141.5%
Usd Book Value Change Per Share0.313.4%0.626.6%-0.82-8.8%0.101.1%0.080.9%
Usd Dividend Per Share0.202.1%0.232.4%0.101.0%0.070.7%0.030.4%
Usd Total Gains Per Share0.515.5%0.849.1%-0.72-7.8%0.171.8%0.121.3%
Usd Price Per Share5.66-6.03-6.45-20.17-18.32-
Price to Earnings Ratio2.10-7.56-16.65-48.30--17.36-
Price-to-Total Gains Ratio11.10-9.16--6.49-262.79-731.40-
Price to Book Ratio1.49-1.94-2.75-8.80-10.36-
Price-to-Total Gains Ratio11.10-9.16--6.49-262.79-731.40-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share6.246596
Number of shares160
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.230.07
Usd Book Value Change Per Share0.620.10
Usd Total Gains Per Share0.840.17
Gains per Quarter (160 shares)134.5427.27
Gains per Year (160 shares)538.15109.07
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1144394528446599
2288788106687131208
343211821604131196317
457615762142174262426
572119702680218327535
686523643218262393644
7100927583756305458753
8115331524294349524862
9129735464832392589971
101441394053704366551080

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 Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%37.02.00.094.9%63.016.00.079.7%
Book Value Change Per Share3.00.00.0100.0%5.06.00.045.5%10.09.00.052.6%19.017.03.048.7%36.027.016.045.6%
Dividend per Share3.00.00.0100.0%11.00.00.0100.0%19.00.00.0100.0%39.00.00.0100.0%58.00.021.073.4%
Total Gains per Share3.00.00.0100.0%6.05.00.054.5%11.08.00.057.9%24.015.00.061.5%46.025.08.058.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Magellan Financial Group 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--0.4660.916-49%-1.216+361%0.152+206%0.122+282%
Book Value Per Share--5.6374.812+17%4.420+28%4.203+34%3.124+80%
Current Ratio--7.1655.756+24%5.565+29%232.473-97%146.554-95%
Debt To Asset Ratio--0.0640.108-41%0.214-70%0.110-42%0.097-34%
Debt To Equity Ratio--0.0680.133-49%0.299-77%0.148-54%0.127-46%
Dividend Per Share--0.2930.335-13%0.143+105%0.101+189%0.052+468%
Eps--1.0000.709+41%0.239+318%0.280+258%0.203+392%
Free Cash Flow Per Share--0.2860.109+162%0.122+135%-0.010+104%-0.015+105%
Free Cash Flow To Equity Per Share---0.016-0.235+1329%-0.063+284%-0.045+171%-0.022+33%
Gross Profit Margin--0.9950.9970%0.9970%0.937+6%0.979+2%
Intrinsic Value_10Y_max--9.425--------
Intrinsic Value_10Y_min--3.884--------
Intrinsic Value_1Y_max--0.086--------
Intrinsic Value_1Y_min--0.001--------
Intrinsic Value_3Y_max--0.913--------
Intrinsic Value_3Y_min--0.339--------
Intrinsic Value_5Y_max--2.529--------
Intrinsic Value_5Y_min--1.043--------
Market Cap1679130340.000+9%1522757000.0002846061171.407-46%4710554034.378-68%14825958061.998-90%13910739892.512-89%
Net Profit Margin--1.1070.927+19%0.748+48%0.718+54%0.704+57%
Operating Margin---0.778-0.111-86%0.121-745%0.124-728%-1.060+36%
Operating Ratio--0.2220.252-12%0.522-57%0.757-71%0.212+5%
Pb Ratio1.648+9%1.4941.944-23%2.754-46%8.805-83%10.358-86%
Pe Ratio2.322+9%2.1047.564-72%16.654-87%48.299-96%-17.355+925%
Price Per Share9.290+9%8.4208.973-6%9.593-12%30.001-72%27.246-69%
Price To Free Cash Flow Ratio8.114+9%7.354-15.175+306%25.182-71%15.918-54%61.596-88%
Price To Total Gains Ratio12.248+9%11.1019.158+21%-6.494+158%262.788-96%731.400-98%
Quick Ratio--7.5918.135-7%11.028-31%449.283-98%542.059-99%
Return On Assets--0.1660.122+36%0.060+179%0.036+361%0.043+288%
Return On Equity--0.1770.137+29%0.083+114%0.043+315%0.052+243%
Total Gains Per Share--0.7581.251-39%-1.074+242%0.253+199%0.173+337%
Usd Book Value--685531299.600908781547.600-25%1150991794.600-40%1109887434.063-38%924528983.190-26%
Usd Book Value Change Per Share--0.3130.616-49%-0.818+361%0.102+206%0.082+282%
Usd Book Value Per Share--3.7913.235+17%2.972+28%2.826+34%2.101+80%
Usd Dividend Per Share--0.1970.225-13%0.096+105%0.068+189%0.035+468%
Usd Eps--0.6730.477+41%0.161+318%0.188+258%0.137+392%
Usd Free Cash Flow--34808803.20019305836.733+80%31345438.900+11%5534294.368+529%-819198.713+102%
Usd Free Cash Flow Per Share--0.1920.073+162%0.082+135%-0.007+104%-0.010+105%
Usd Free Cash Flow To Equity Per Share---0.011-0.158+1329%-0.042+284%-0.030+171%-0.015+33%
Usd Market Cap1129047240.616+9%1023901806.8001913691531.654-46%3167376532.715-68%9968974200.887-90%9353581503.725-89%
Usd Price Per Share6.247+9%5.6626.034-6%6.450-12%20.172-72%18.320-69%
Usd Profit--121640232.19697546316.199+25%88357565.358+38%39205771.401+210%40154919.155+203%
Usd Revenue--109932020.800101725490.867+8%106534971.950+3%47686059.463+131%56165481.485+96%
Usd Total Gains Per Share--0.5100.841-39%-0.722+242%0.170+199%0.117+337%
 EOD+4 -4MRQTTM+22 -14YOY+29 -75Y+28 -810Y+27 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.322
Price to Book Ratio (EOD)Between0-11.648
Net Profit Margin (MRQ)Greater than01.107
Operating Margin (MRQ)Greater than0-0.778
Quick Ratio (MRQ)Greater than17.591
Current Ratio (MRQ)Greater than17.165
Debt to Asset Ratio (MRQ)Less than10.064
Debt to Equity Ratio (MRQ)Less than10.068
Return on Equity (MRQ)Greater than0.150.177
Return on Assets (MRQ)Greater than0.050.166
Total8/10 (80.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.231
Ma 20Greater thanMa 509.408
Ma 50Greater thanMa 1009.368
Ma 100Greater thanMa 2008.802
OpenGreater thanClose9.250
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Magellan Financial Group Ltd

Magellan Financial Group Limited is a publicly owned investment manager. It invests in global equities and global listed infrastructure markets across the globe. Magellan Financial Group Limited founded in 2004 and is based in Sydney, Australia.

Fundamental data was last updated by Penke on 2024-09-05 05:16:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
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 Magellan Financial Group Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • A Net Profit Margin of 110.7% means that $1.11 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Magellan Financial Group Ltd:

  • The MRQ is 110.7%. The company is making a huge profit. +2
  • The TTM is 92.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ110.7%TTM92.7%+18.0%
TTM92.7%YOY74.8%+17.9%
TTM92.7%5Y71.8%+20.9%
5Y71.8%10Y70.4%+1.4%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ110.7%54.4%+56.3%
TTM92.7%53.9%+38.8%
YOY74.8%66.6%+8.2%
5Y71.8%55.8%+16.0%
10Y70.4%54.7%+15.7%
4.3.1.2. Return on Assets

Shows how efficient Magellan Financial Group Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • 16.6% Return on Assets means that Magellan Financial Group Ltd generated $0.17 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Magellan Financial Group Ltd:

  • The MRQ is 16.6%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 12.2%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ16.6%TTM12.2%+4.4%
TTM12.2%YOY6.0%+6.3%
TTM12.2%5Y3.6%+8.6%
5Y3.6%10Y4.3%-0.7%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ16.6%1.4%+15.2%
TTM12.2%1.5%+10.7%
YOY6.0%0.6%+5.4%
5Y3.6%1.7%+1.9%
10Y4.3%2.0%+2.3%
4.3.1.3. Return on Equity

Shows how efficient Magellan Financial Group Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • 17.7% Return on Equity means Magellan Financial Group Ltd generated $0.18 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Magellan Financial Group Ltd:

  • The MRQ is 17.7%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 13.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ17.7%TTM13.7%+4.0%
TTM13.7%YOY8.3%+5.4%
TTM13.7%5Y4.3%+9.4%
5Y4.3%10Y5.2%-0.9%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ17.7%2.9%+14.8%
TTM13.7%2.8%+10.9%
YOY8.3%1.4%+6.9%
5Y4.3%2.7%+1.6%
10Y5.2%3.2%+2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Magellan Financial Group Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Magellan Financial Group Ltd is operating .

  • Measures how much profit Magellan Financial Group Ltd makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • An Operating Margin of -77.8% means the company generated $-0.78  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Magellan Financial Group Ltd:

  • The MRQ is -77.8%. The company is operating very inefficient. -2
  • The TTM is -11.1%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-77.8%TTM-11.1%-66.7%
TTM-11.1%YOY12.1%-23.2%
TTM-11.1%5Y12.4%-23.5%
5Y12.4%10Y-106.0%+118.4%
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ-77.8%79.0%-156.8%
TTM-11.1%58.3%-69.4%
YOY12.1%57.8%-45.7%
5Y12.4%48.1%-35.7%
10Y-106.0%48.2%-154.2%
4.3.2.2. Operating Ratio

Measures how efficient Magellan Financial Group Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Asset Management industry mean).
  • An Operation Ratio of 0.22 means that the operating costs are $0.22 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Magellan Financial Group Ltd:

  • The MRQ is 0.222. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.252. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.222TTM0.252-0.029
TTM0.252YOY0.522-0.270
TTM0.2525Y0.757-0.505
5Y0.75710Y0.212+0.545
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2220.420-0.198
TTM0.2520.420-0.168
YOY0.5220.529-0.007
5Y0.7570.452+0.305
10Y0.2120.519-0.307
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Magellan Financial Group Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Magellan Financial Group Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Asset Management industry mean).
  • A Current Ratio of 7.16 means the company has $7.16 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Magellan Financial Group Ltd:

  • The MRQ is 7.165. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.756. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ7.165TTM5.756+1.409
TTM5.756YOY5.565+0.191
TTM5.7565Y232.473-226.718
5Y232.47310Y146.554+85.919
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1652.850+4.315
TTM5.7563.266+2.490
YOY5.5653.709+1.856
5Y232.4735.675+226.798
10Y146.5547.702+138.852
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • A Quick Ratio of 7.59 means the company can pay off $7.59 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Magellan Financial Group Ltd:

  • The MRQ is 7.591. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 8.135. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ7.591TTM8.135-0.545
TTM8.135YOY11.028-2.893
TTM8.1355Y449.283-441.148
5Y449.28310Y542.059-92.776
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ7.5912.847+4.744
TTM8.1353.389+4.746
YOY11.0284.152+6.876
5Y449.2836.744+442.539
10Y542.0599.058+533.001
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Magellan Financial Group Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Magellan Financial Group Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Magellan Financial Group Ltd to Asset Management industry mean.
  • A Debt to Asset Ratio of 0.06 means that Magellan Financial Group Ltd assets are financed with 6.4% credit (debt) and the remaining percentage (100% - 6.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Magellan Financial Group Ltd:

  • The MRQ is 0.064. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.108. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.064TTM0.108-0.044
TTM0.108YOY0.214-0.106
TTM0.1085Y0.110-0.002
5Y0.11010Y0.097+0.013
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0640.193-0.129
TTM0.1080.184-0.076
YOY0.2140.182+0.032
5Y0.1100.192-0.082
10Y0.0970.186-0.089
4.5.4.2. Debt to Equity Ratio

Measures if Magellan Financial Group Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • A Debt to Equity ratio of 6.8% means that company has $0.07 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Magellan Financial Group Ltd:

  • The MRQ is 0.068. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.133. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.068TTM0.133-0.064
TTM0.133YOY0.299-0.166
TTM0.1335Y0.148-0.015
5Y0.14810Y0.127+0.021
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0680.229-0.161
TTM0.1330.229-0.096
YOY0.2990.224+0.075
5Y0.1480.258-0.110
10Y0.1270.259-0.132
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 Magellan Financial Group Ltd generates.

  • Above 15 is considered overpriced but always compare Magellan Financial Group Ltd to the Asset Management industry mean.
  • A PE ratio of 2.10 means the investor is paying $2.10 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Magellan Financial Group Ltd:

  • The EOD is 2.322. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.104. Based on the earnings, the company is cheap. +2
  • The TTM is 7.564. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.322MRQ2.104+0.217
MRQ2.104TTM7.564-5.459
TTM7.564YOY16.654-9.090
TTM7.5645Y48.299-40.736
5Y48.29910Y-17.355+65.654
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD2.3225.595-3.273
MRQ2.1045.485-3.381
TTM7.5646.196+1.368
YOY16.6542.228+14.426
5Y48.2995.784+42.515
10Y-17.3556.991-24.346
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 Magellan Financial Group Ltd:

  • The EOD is 8.114. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.354. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -15.175. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8.114MRQ7.354+0.760
MRQ7.354TTM-15.175+22.529
TTM-15.175YOY25.182-40.357
TTM-15.1755Y15.918-31.093
5Y15.91810Y61.596-45.677
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD8.1145.510+2.604
MRQ7.3545.328+2.026
TTM-15.1755.145-20.320
YOY25.1823.062+22.120
5Y15.9183.696+12.222
10Y61.5963.026+58.570
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 Magellan Financial Group Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Asset Management industry mean).
  • A PB ratio of 1.49 means the investor is paying $1.49 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Magellan Financial Group Ltd:

  • The EOD is 1.648. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.494. Based on the equity, the company is underpriced. +1
  • The TTM is 1.944. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.648MRQ1.494+0.154
MRQ1.494TTM1.944-0.450
TTM1.944YOY2.754-0.811
TTM1.9445Y8.805-6.861
5Y8.80510Y10.358-1.553
Compared to industry (Asset Management)
PeriodCompanyIndustry (mean)+/- 
EOD1.6480.954+0.694
MRQ1.4940.914+0.580
TTM1.9440.914+1.030
YOY2.7540.949+1.805
5Y8.8051.011+7.794
10Y10.3581.164+9.194
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 Magellan Financial Group Ltd.

4.8.2. Funds holding Magellan Financial Group Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.15-2119403--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.47-872792--
2021-02-28iShares Core MSCI EAFE ETF0.33000002-603239--
2021-02-28iShares MSCI Eafe ETF0.23-425413--
2021-01-31DFA International Core Equity Portfolio0.16-290957--
2021-02-28JP Morgan ETF Tr-BetaBuilders Developed Asia ex-Japan ETF0.14-265656--
2021-02-28Fidelity International Index Fund0.14-250160--
2020-10-31Vanguard Intl Equity Index Fds-FTSE All World ex U.S. Index Fund0.13-246103--
2021-02-28iShares MSCI Eafe Growth ETF0.090000004-174573--
2020-11-30Schwab Strategic Tr-Schwab International Equity ETF0.090000004-167895--
Total 2.9300000280541619100.0%
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets1,089,244
Total Liabilities69,715
Total Stockholder Equity1,019,529
 As reported
Total Liabilities 69,715
Total Stockholder Equity+ 1,019,529
Total Assets = 1,089,244

Assets

Total Assets1,089,244
Total Current Assets384,903
Long-term Assets704,341
Total Current Assets
Cash And Cash Equivalents 322,567
Short-term Investments 1,666
Net Receivables 81,876
Total Current Assets  (as reported)384,903
Total Current Assets  (calculated)406,109
+/- 21,206
Long-term Assets
Property Plant Equipment 5,886
Goodwill 106,152
Long Term Investments 566,449
Intangible Assets 1,139
Long-term Assets Other 2,516
Long-term Assets  (as reported)704,341
Long-term Assets  (calculated)682,142
+/- 22,199

Liabilities & Shareholders' Equity

Total Current Liabilities53,721
Long-term Liabilities15,994
Total Stockholder Equity1,019,529
Total Current Liabilities
Short-term Debt 2,775
Short Long Term Debt 2,775
Accounts payable 9,490
Other Current Liabilities 44,231
Total Current Liabilities  (as reported)53,721
Total Current Liabilities  (calculated)59,271
+/- 5,550
Long-term Liabilities
Long term Debt 4,831
Long-term Liabilities  (as reported)15,994
Long-term Liabilities  (calculated)4,831
+/- 11,163
Total Stockholder Equity
Common Stock627,733
Retained Earnings 131
Accumulated Other Comprehensive Income 391,665
Total Stockholder Equity (as reported)1,019,529
Total Stockholder Equity (calculated)1,019,529
+/-0
Other
Capital Stock627,188
Cash and Short Term Investments 324,233
Common Stock Shares Outstanding 180,850
Current Deferred Revenue-2,775
Liabilities and Stockholders Equity 1,089,244
Net Debt -314,961
Net Invested Capital 1,027,135
Net Working Capital 331,182
Property Plant and Equipment Gross 5,886
Short Long Term Debt Total 7,606



5.2. Balance Sheets Structured

Currency in AUD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-30
> Total Assets 
30,240
0
0
37,324
37,324
29,328
29,328
35,840
35,840
66,143
66,143
104,633
104,633
115,647
115,647
118,713
344,556
104,324
104,324
102,416
320,827
110,638
110,638
112,482
367,984
119,740
119,740
129,266
356,688
136,459
136,459
155,805
338,261
177,093
177,093
438,741
438,741
537,013
537,013
540,125
540,125
709,665
709,665
920,292
920,292
993,290
993,290
1,006,968
1,006,968
1,152,985
1,152,985
1,217,493
1,217,493
1,340,578
1,340,578
1,497,532
1,497,532
1,590,966
1,590,966
1,789,853
1,789,853
1,962,867
1,962,867
1,545,339
1,545,339
1,586,303
1,586,303
1,998,338
1,998,338
2,021,379
2,021,379
2,006,523
2,006,523
2,025,337
2,025,337
2,329,662
2,329,662
2,463,964
1,055,678
2,646,451
1,089,244
1,089,2442,646,4511,055,6782,463,9642,329,6622,329,6622,025,3372,025,3372,006,5232,006,5232,021,3792,021,3791,998,3381,998,3381,586,3031,586,3031,545,3391,545,3391,962,8671,962,8671,789,8531,789,8531,590,9661,590,9661,497,5321,497,5321,340,5781,340,5781,217,4931,217,4931,152,9851,152,9851,006,9681,006,968993,290993,290920,292920,292709,665709,665540,125540,125537,013537,013438,741438,741177,093177,093338,261155,805136,459136,459356,688129,266119,740119,740367,984112,482110,638110,638320,827102,416104,324104,324344,556118,713115,647115,647104,633104,63366,14366,14335,84035,84029,32829,32837,32437,3240030,240
   > Total Current Assets 
0
0
0
0
29,145
0
0
0
1,841
0
0
0
76,795
0
0
0
766
0
0
0
736
0
0
0
4,359
0
0
0
936
0
0
0
190,768
350,118
350,118
438,741
5,077
537,013
537,013
540,125
1,299
709,665
709,665
920,292
58,078
993,290
993,290
1,006,968
960
1,152,985
1,152,985
1,217,493
1,192
1,340,578
1,340,578
1,497,532
1,043
1,590,966
1,590,966
1,789,853
974
1,962,867
1,962,867
1,545,339
680,457
1,586,303
1,586,303
1,998,338
3,640
2,021,379
2,021,379
2,006,523
2,006,523
2,025,337
2,025,337
2,329,662
2,329,662
2,463,964
372,789
2,646,451
384,903
384,9032,646,451372,7892,463,9642,329,6622,329,6622,025,3372,025,3372,006,5232,006,5232,021,3792,021,3793,6401,998,3381,586,3031,586,303680,4571,545,3391,962,8671,962,8679741,789,8531,590,9661,590,9661,0431,497,5321,340,5781,340,5781,1921,217,4931,152,9851,152,9859601,006,968993,290993,29058,078920,292709,665709,6651,299540,125537,013537,0135,077438,741350,118350,118190,7680009360004,35900073600076600076,7950001,84100029,1450000
       Cash And Cash Equivalents 
30,167
0
0
28,507
28,507
2,862
2,862
1,638
1,638
39,812
39,812
74,408
74,408
59,658
59,658
53,363
112
46,198
46,198
39,622
54
20,223
20,223
2,243
67
1,887
1,887
1,625
43
6,570
6,570
1,052
167,408
37,413
37,413
3,358
3,358
34,757
34,757
144
144
279
279
57,329
57,329
546
546
314
314
229
229
658
658
87,058
87,058
108
108
77
77
244
244
42,424
42,424
680,130
680,130
60,449
60,449
3,023
3,023
14,014
14,014
33,214
33,214
39,205
39,205
28,248
28,248
59,325
326,193
89,448
322,567
322,56789,448326,19359,32528,24828,24839,20539,20533,21433,21414,01414,0143,0233,02360,44960,449680,130680,13042,42442,424244244777710810887,05887,05865865822922931431454654657,32957,32927927914414434,75734,7573,3583,35837,41337,413167,4081,0526,5706,570431,6251,8871,887672,24320,22320,2235439,62246,19846,19811253,36359,65859,65874,40874,40839,81239,8121,6381,6382,8622,86228,50728,5070030,167
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
405
405
352
352
241
240
240
240
2,632
2,632
10,663
10,663
25,985
25,985
22,272
22,272
27,704
27,890
26,933
26,933
30,565
30,565
312,224
312,224
433,653
433,653
500,608
500,608
538,813
538,813
708,778
708,778
862,198
862,198
991,263
991,263
1,004,446
1,004,446
1,151,496
1,151,496
1,216,293
1,216,293
1,250,605
1,250,605
1,496,481
1,496,481
1,590,113
1,590,113
1,788,870
1,788,870
1,919,027
1,919,027
864,866
864,866
1,525,101
1,525,101
1,994,678
1,650
1,994,163
1,994,163
1,972,040
1,972,040
1,972,400
1,972,400
2,300,972
2,300,972
2,393,922
1,666
2,556,235
1,666
1,6662,556,2351,6662,393,9222,300,9722,300,9721,972,4001,972,4001,972,0401,972,0401,994,1631,994,1631,6501,994,6781,525,1011,525,101864,866864,8661,919,0271,919,0271,788,8701,788,8701,590,1131,590,1131,496,4811,496,4811,250,6051,250,6051,216,2931,216,2931,151,4961,151,4961,004,4461,004,446991,263991,263862,198862,198708,778708,778538,813538,813500,608500,608433,653433,653312,224312,22430,56530,56526,93326,93327,89027,70422,27222,27225,98525,98510,66310,6632,6322,63224024024024135235240540500000000000
       Net Receivables 
0
0
0
0
638
0
0
0
203
0
0
0
1,982
0
0
0
654
0
0
0
682
0
0
0
4,292
0
0
0
893
0
0
0
23,360
427
427
1,456
1,719
1,583
1,583
960
1,155
546
546
413
749
668
668
444
646
681
681
368
534
2,849
2,849
460
935
695
695
517
730
1,321
1,321
113
327
693
693
348
617
13,141
13,141
759
1,249
13,624
13,624
238
422
10,605
63,420
601
81,876
81,87660163,42010,60542223813,62413,6241,24975913,14113,1416173486936933271131,3211,3217305176956959354602,8492,8495343686816816464446686687494135465461,1559601,5831,5831,7191,45642742723,3600008930004,2920006820006540001,9820002030006380000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54
54
274
274
65
65
208
208
62
62
352
352
813
813
1,764
1,764
579
579
174
174
66
66
483
483
81
81
222
222
95
95
230
230
60
60
289
-352,807
61
61
510
510
108
108
204
204
112
-391,279
167
-406,109
-406,109167-391,2791122042041081085105106161-352,80728960602302309595222222818148348366661741745795791,7641,764813813352352626220820865652742745454000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
7,820
0
0
0
33,201
0
0
0
813
0
0
0
306,829
0
0
0
277,264
0
0
0
334,761
0
0
0
327,287
0
0
0
139,337
119,658
119,658
100,829
433,653
0
136,871
0
538,813
0
154,319
0
862,198
0
236,009
0
1,004,446
0
252,105
0
1,216,293
0
282,104
0
1,496,481
0
425,676
0
1,788,870
0
565,320
0
864,866
0
716,303
0
1,994,678
0
915,811
664,822
1,972,040
648,164
733,453
686,937
2,300,972
0
682,889
0
704,341
704,3410682,88902,300,972686,937733,453648,1641,972,040664,822915,81101,994,6780716,3030864,8660565,32001,788,8700425,67601,496,4810282,10401,216,2930252,10501,004,4460236,0090862,1980154,3190538,8130136,8710433,653100,829119,658119,658139,337000327,287000334,761000277,264000306,82900081300033,2010007,8200000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
183
183
408
408
438
438
511
511
420
420
359
359
303
303
268
268
250
250
245
245
217
217
272
272
300
300
341
341
303
303
386
386
559
559
603
603
576
576
914
914
1,078
1,078
877
877
596
596
624
624
564
564
576
576
15,513
15,513
14,251
14,251
13,104
13,104
12,116
12,116
11,321
11,321
10,152
10,152
8,818
8,818
7,927
7,927
0
6,830
0
5,886
5,88606,83007,9277,9278,8188,81810,15210,15211,32111,32112,11612,11613,10413,10414,25114,25115,51315,5135765765645646246245965968778771,0781,078914914576576603603559559386386303303341341300300272272217217245245250250268268303303359359420420511511438438408408183183000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,489
83,489
0
0
104,703
104,703
0
0
0
105,252
0
0
0
102,840
0
0
105,288
105,288
0
0
106,251
106,251
0
0
0
106,152
106,152000106,251106,25100105,288105,28800102,840000105,252000104,703104,7030083,48983,4890000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
242,470
242,470
263,113
263,113
271,318
271,318
274,567
274,567
289,669
289,669
339,084
341,093
414,219
414,219
0
398,437
0
0
0
691,301
0
0
0
543,383
0
0
0
571,896
0
0
0
566,449
566,449000571,896000543,383000691,301000398,4370414,219414,219341,093339,084289,669289,669274,567274,567271,318271,318263,113263,113242,470242,4700000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,529
21,529
126,704
126,704
19,805
19,805
122,133
114,466
0
120,552
0
111,794
0
113,062
0
109,411
5,999
111,287
109,411
109,411
2,529
108,780
0
107,305
0
1,139
1,1390107,3050108,7802,529109,411109,411111,2875,999109,4110113,0620111,7940120,5520114,466122,13319,80519,805126,704126,70421,52921,5290000000000000000000000000000000000000000000000000000000
       Other Assets 
0
0
0
154
359
77
77
798
798
1,014
1,014
2,658
27,025
5,080
5,080
8,981
36,961
8,908
8,908
10,097
42,827
7,084
7,084
6,859
28,864
4,636
4,636
8,863
28,465
4,134
4,134
364
8,156
4,215
4,215
2,835
11
474
474
252
13
548
548
354
16
694
694
403
1,562
799
799
926
8
1,116
1,116
10,668
8
8,739
38
7,603
9
13,455
13,455
15,532
16
22,203
22,203
67,562
20
69,091
69,091
90,353
-1,972,040
85,289
85,289
76,384
-2,300,972
0
2,463,964
0
2,646,451
2,646,45102,463,9640-2,300,97276,38485,28985,289-1,972,04090,35369,09169,0912067,56222,20322,2031615,53213,45513,45597,603388,739810,6681,1161,11689267997991,5624036946941635454854813252474474112,8354,2154,2158,1563644,1344,13428,4658,8634,6364,63628,8646,8597,0847,08442,82710,0978,9088,90836,9618,9815,0805,08027,0252,6581,0141,0147987987777359154000
> Total Liabilities 
1,519
0
0
9,252
9,252
217
217
783
783
1,414
1,414
35,184
35,184
22,640
22,640
16,846
50,117
585
585
707
47,877
693
693
1,349
70,845
1,496
1,496
3,431
62,393
5,153
5,153
8,589
1,073
9,401
9,401
1,485
26,302
6,685
6,685
33,219
75,559
22,595
22,595
5,561
124,008
16,535
16,535
112,187
220,566
104,712
104,712
100,040
264,357
21,709
21,709
26,795
259,339
166,274
166,274
54,779
346,259
4,876
4,876
3,014
183,466
1,203
1,203
135,356
404,776
23,486
23,486
413,804
581,587
428,269
428,269
363,996
642,398
366,618
117,906
184,781
69,715
69,715184,781117,906366,618642,398363,996428,269428,269581,587413,80423,48623,486404,776135,3561,2031,203183,4663,0144,8764,876346,25954,779166,274166,274259,33926,79521,70921,709264,357100,040104,712104,712220,566112,18716,53516,535124,0085,56122,59522,59575,55933,2196,6856,68526,3021,4859,4019,4011,0738,5895,1535,15362,3933,4311,4961,49670,8451,34969369347,87770758558550,11716,84622,64022,64035,18435,1841,4141,4147837832172179,2529,252001,519
   > Total Current Liabilities 
0
0
0
0
9,015
0
0
0
6
0
0
0
173
0
0
0
49,310
0
0
0
47,154
0
0
0
70,003
0
0
0
61,559
0
0
0
41
9,401
9,401
1,485
54
6,685
6,685
33,219
31,766
22,595
22,595
5,561
86
16,535
16,535
112,187
107,881
104,712
104,712
100,040
92,290
21,709
21,709
26,795
2,454
166,274
166,274
54,779
40,614
4,876
4,876
3,014
3,014
1,203
1,203
135,356
134,036
23,486
23,486
413,804
413,804
428,269
428,269
363,996
363,996
366,618
110,230
184,781
53,721
53,721184,781110,230366,618363,996363,996428,269428,269413,804413,80423,48623,486134,036135,3561,2031,2033,0143,0144,8764,87640,61454,779166,274166,2742,45426,79521,70921,70992,290100,040104,712104,712107,881112,18716,53516,535865,56122,59522,59531,76633,2196,6856,685541,4859,4019,4014100061,55900070,00300047,15400049,31000017300060009,0150000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
405
0
0
0
49,227
0
0
0
47,044
0
0
0
69,977
0
0
0
61,535
0
0
0
30,565
0
0
0
14,685
0
0
31,684
31,684
17,743
17,743
0
349
14,401
14,401
107,881
107,881
100,454
100,454
71,092
71,092
0
0
2,454
2,454
153,989
153,989
40,614
40,614
0
2,316
0
2,411
0
2,189
134,036
134,036
11,316
11,316
401,386
401,386
419,277
419,277
358,423
358,423
348,867
2,649
163,193
2,775
2,775163,1932,649348,867358,423358,423419,277419,277401,386401,38611,31611,316134,036134,0362,18902,41102,316040,61440,614153,989153,9892,4542,4540071,09271,092100,454100,454107,881107,88114,40114,401349017,74317,74331,68431,6840014,68500030,56500061,53500069,97700047,04400049,227000405000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,411
0
0
0
2,275
0
0
0
2,585
0
0
0
2,608
0
0
0
2,775
2,7750002,6080002,5850002,2750002,4110000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
369
9,015
0
0
6
6
0
0
173
173
2,766
2,766
616
83
585
585
189
110
693
693
110
26
1,177
1,177
49
24
2,822
2,822
0
41
5,101
5,101
59
54
0
0
82
82
0
0
2,413
86
0
0
5,032
5,032
0
0
4,029
21,198
0
0
4,981
4,981
0
0
13,209
13,209
0
0
10,090
10,090
0
0
10,327
10,327
0
0
13,456
13,456
9,455
9,455
9,928
9,928
0
12,724
0
9,490
9,490012,72409,9289,9289,4559,45513,45613,4560010,32710,3270010,09010,0900013,20913,209004,9814,9810021,1984,029005,0325,03200862,4130082820054595,1015,1014102,8222,82224491,1771,17726110693693110189585585836162,7662,7661731730066009,015369000
       Other Current Liabilities 
0
0
0
0
-9,015
0
0
0
-6
0
0
0
-173
0
0
0
-616
0
0
0
-189
0
0
0
-110
0
0
0
-49
0
0
0
-41
9,401
9,401
1,426
-54
6,685
6,685
1,453
1,453
4,852
4,852
5,561
-86
2,134
2,134
4,306
23,379
4,258
4,258
28,948
28,948
21,709
21,709
24,341
46,580
12,285
12,285
14,165
39,741
4,876
4,876
3,014
3,014
1,203
1,203
1,320
199,607
12,170
12,170
12,418
12,418
8,992
8,992
5,573
5,573
17,751
97,506
21,588
44,231
44,23121,58897,50617,7515,5735,5738,9928,99212,41812,41812,17012,170199,6071,3201,2031,2033,0143,0144,8764,87639,74114,16512,28512,28546,58024,34121,70921,70928,94828,9484,2584,25823,3794,3062,1342,134-865,5614,8524,8521,4531,4536,6856,685-541,4269,4019,401-41000-49000-110000-189000-616000-173000-6000-9,0150000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,817
0
0
0
42,340
0
0
0
118,447
0
0
0
108,379
0
0
0
164,317
0
0
0
232,544
0
0
0
291,386
0
22,869
0
183,466
0
24,127
0
269,230
0
16,607
9,967
167,568
0
13,321
0
278,162
0
7,676
0
15,994
15,99407,6760278,162013,3210167,5689,96716,6070269,230024,1270183,466022,8690291,386000232,544000164,317000108,379000118,44700042,34000024,817000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15,885
0
14,877
0
13,400
0
12,325
0
11,279
0
9,967
0
8,609
0
7,564
0
0
0
0
00007,56408,60909,967011,279012,325013,400014,877015,88500000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
28,721
28,721
0
27,608
27,608
29,149
29,149
29,137
29,137
64,669
64,669
69,449
69,449
93,007
93,007
101,867
294,439
103,739
103,739
101,709
272,950
109,945
109,945
111,133
297,139
118,244
118,244
125,835
294,295
131,306
131,306
147,216
337,188
344,913
344,913
412,439
412,439
480,347
480,347
464,566
464,566
592,049
592,049
796,284
796,284
842,879
842,879
786,402
786,402
896,004
896,004
953,136
953,136
1,125,496
1,125,496
1,238,193
1,238,193
1,218,648
1,218,648
1,443,594
1,443,594
1,608,242
1,608,242
1,361,873
1,361,873
1,395,801
1,395,801
1,593,562
1,593,562
1,710,070
1,710,070
1,424,936
1,424,936
1,429,941
1,429,941
1,687,264
1,687,264
1,794,702
937,772
2,071,040
1,019,529
1,019,5292,071,040937,7721,794,7021,687,2641,687,2641,429,9411,429,9411,424,9361,424,9361,710,0701,710,0701,593,5621,593,5621,395,8011,395,8011,361,8731,361,8731,608,2421,608,2421,443,5941,443,5941,218,6481,218,6481,238,1931,238,1931,125,4961,125,496953,136953,136896,004896,004786,402786,402842,879842,879796,284796,284592,049592,049464,566464,566480,347480,347412,439412,439344,913344,913337,188147,216131,306131,306294,295125,835118,244118,244297,139111,133109,945109,945272,950101,709103,739103,739294,439101,86793,00793,00769,44969,44964,66964,66929,13729,13729,14929,14927,60827,608028,72128,721
   Common Stock
28,825
0
0
28,827
28,827
28,829
28,829
28,163
28,163
64,571
64,571
103,080
68,365
74,789
74,789
106,757
373,580
107,096
107,096
107,692
366,822
108,517
108,517
108,630
359,913
109,610
109,610
114,529
357,089
115,209
115,209
115,395
354,097
354,526
354,526
355,508
355,433
360,598
360,598
365,348
365,270
366,298
366,298
517,805
517,237
523,714
523,714
527,132
526,494
533,127
533,127
544,592
543,954
600,879
600,879
602,399
602,399
603,929
603,929
605,464
605,464
607,509
607,509
631,752
631,752
659,298
659,298
679,653
679,653
711,143
711,143
722,390
722,390
730,755
730,755
710,695
710,695
699,401
629,588
706,971
627,733
627,733706,971629,588699,401710,695710,695730,755730,755722,390722,390711,143711,143679,653679,653659,298659,298631,752631,752607,509607,509605,464605,464603,929603,929602,399602,399600,879600,879543,954544,592533,127533,127526,494527,132523,714523,714517,237517,805366,298366,298365,270365,348360,598360,598355,433355,508354,526354,526354,097115,395115,209115,209357,089114,529109,610109,610359,913108,630108,517108,517366,822107,692107,096107,096373,580106,75774,78974,78968,365103,08064,57164,57128,16328,16328,82928,82928,82728,8270028,825
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
-374
0
0
0
-1,203
0
0
0
-13,380
0
0
0
-2,108
0
0
0
2,552
0
0
0
5,563
0
0
0
16,984
0
0
-75
-75
-3
-3
-78
-78
-78
-78
-568
-568
-627
-627
-638
-638
-638
-638
-638
-638
0
0
0
55,938
0
0
0
243,150
0
2,423
0
243,668
0
0
0
461,193
0
0
0
461,193
0
324,558
0
784,768
0
308,184
0
391,665
391,6650308,1840784,7680324,5580461,193000461,193000243,66802,4230243,15000055,938000-638-638-638-638-638-638-627-627-568-568-78-78-78-78-3-3-75-750016,9840005,5630002,552000-2,108000-13,380000-1,203000-37400000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-344,913
-344,913
0
0
-960,700
-960,700
0
0
-1,184,254
-1,184,254
-1,593,704
568
-1,687,012
-1,687,012
-1,574,080
638
-1,793,284
-1,793,284
-1,907,548
638
0
0
-1,238,193
850
-1,218,648
-1,218,648
-1,443,594
-240,650
-1,608,242
-1,608,242
-1,361,873
3,382
-1,395,801
-1,395,801
-1,593,562
-102
-1,710,070
-1,710,070
-1,424,936
-1,424,936
-1,429,941
-1,429,941
-1,687,264
-1,687,264
0
-297,938
0
0
00-297,9380-1,687,264-1,687,264-1,429,941-1,429,941-1,424,936-1,424,936-1,710,070-1,710,070-102-1,593,562-1,395,801-1,395,8013,382-1,361,873-1,608,242-1,608,242-240,650-1,443,594-1,218,648-1,218,648850-1,238,19300638-1,907,548-1,793,284-1,793,284638-1,574,080-1,687,012-1,687,012568-1,593,704-1,184,254-1,184,25400-960,700-960,70000-344,913-344,913000000000000000000000000000000000



5.3. Balance Sheets

Currency in AUD. All numbers in thousands.