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

Spark New Zealand Ltd
Buy, Hold or Sell?

Let's analyze Spark New Zealand Ltd together

I guess you are interested in Spark New Zealand 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 Spark New Zealand 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 Spark New Zealand Ltd

I send you an email if I find something interesting about Spark New Zealand Ltd.

Quick analysis of Spark New Zealand Ltd (30 sec.)










What can you expect buying and holding a share of Spark New Zealand Ltd? (30 sec.)

How much money do you get?

How much money do you get?
A$0.68
When do you have the money?
1 year
How often do you get paid?
71.4%

What is your share worth?

Current worth
A$1.04
Expected worth in 1 year
A$2.03
How sure are you?
71.4%

+ What do you gain per year?

Total Gains per Share
A$2.03
Return On Investment
54.0%

For what price can you sell your share?

Current Price per Share
A$3.76
Expected price per share
A$3.63 - A$3.86
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Spark New Zealand Ltd (5 min.)




Live pricePrice per Share (EOD)

A$3.76

Intrinsic Value Per Share

A$-2.42 - A$-0.27

Total Value Per Share

A$-1.39 - A$0.77

2. Growth of Spark New Zealand Ltd (5 min.)




Is Spark New Zealand Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$971.1m$306.1m24.0%

How much money is Spark New Zealand Ltd making?

Current yearPrevious yearGrowGrow %
Making money$747.2m$269.9m$477.3m63.9%
Net Profit Margin29.3%11.1%--

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

3. Financial Health of Spark New Zealand Ltd (5 min.)




4. Comparing to competitors in the Telecom Services industry (5 min.)




  Industry Rankings (Telecom Services)  


Richest
#102 / 248

Most Revenue
#50 / 248

Most Profit
#19 / 248
3rd party ad coffee SUPPORTERis ad-free.

What can you expect buying and holding a share of Spark New Zealand Ltd? (5 min.)

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

What can you expect buying and holding a share of Spark New Zealand Ltd?

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

Speculation

The Price per Share of Spark New Zealand Ltd is A$3.76. 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 Spark New Zealand 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 Spark New Zealand 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$1.04. Based on the TTM, the Book Value Change Per Share is A$0.25 per quarter. Based on the YOY, the Book Value Change Per Share is A$-0.02 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$0.26 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Spark New Zealand 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 Eps0.4010.6%0.4010.6%0.143.8%0.205.2%0.123.2%
Usd Book Value Change Per Share0.164.3%0.164.3%-0.01-0.4%0.030.7%0.010.3%
Usd Dividend Per Share0.174.5%0.174.5%0.164.2%0.154.1%0.102.8%
Usd Total Gains Per Share0.338.9%0.338.9%0.143.8%0.184.8%0.123.1%
Usd Price Per Share3.07-3.07-2.85-2.83-2.33-
Price to Earnings Ratio7.71-7.71-19.77-16.87--371.84-
Price-to-Total Gains Ratio9.21-9.21-19.94-17.77-6.73-
Price to Book Ratio4.51-4.51-5.50-5.10-66.92-
Price-to-Total Gains Ratio9.21-9.21-19.94-17.77-6.73-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.475584
Number of shares403
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.170.15
Usd Book Value Change Per Share0.160.03
Usd Total Gains Per Share0.330.18
Gains per Quarter (403 shares)134.6172.84
Gains per Year (403 shares)538.44291.36
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
127526352825042281
2551526106650083572
38267891604750125863
41102105221429991661154
513771315268012492081445
616521578321814992491736
719281841375617492912027
822032104429419993322318
924792367483222493742609
1027542630537024984152900

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.04.00.071.4%24.013.00.064.9%
Book Value Change Per Share1.00.00.0100.0%1.02.00.033.3%2.03.00.040.0%7.07.00.050.0%18.019.00.048.6%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.04.071.4%33.00.04.089.2%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.04.00.071.4%28.09.00.075.7%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Spark New Zealand Ltd

About Spark New Zealand Ltd

Spark New Zealand Limited, together with its subsidiaries, provides telecommunications and digital services in New Zealand. It offers telecommunications, information technology, media, and other digital products and services, including mobile services; voice services; broadband services; internet sports streaming services; cloud, security, and service. The company also provides IT infrastructure, business cloud, business and outsourced telecommunications, software, data analytics, data center, and international wholesale telecommunications services. In addition, it offers local, national, and international telephone and data services; finance products; group insurance products; and mobile phone repair services. Further, the company retails telecommunications products and services; and distributes equipment. It serves consumers, households, small businesses, government, and large enterprises. The company was formerly known as Telecom Corporation of New Zealand Limited and changed its name to Spark New Zealand Limited in August 2014. The company was incorporated in 1987 and is headquartered in Auckland, New Zealand.

Fundamental data was last updated by Penke on 2024-07-23 07:49:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
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.

1.1. Profitability of Spark New Zealand Ltd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Spark New Zealand Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • A Net Profit Margin of 29.3%¬†means that¬†$0.29 for each $1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Spark New Zealand Ltd:

  • The MRQ is 29.3%. The company is making a huge profit. +2
  • The TTM is 29.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ29.3%TTM29.3%0.0%
TTM29.3%YOY11.1%+18.2%
TTM29.3%5Y14.9%+14.4%
5Y14.9%10Y-58.3%+73.3%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ29.3%5.2%+24.1%
TTM29.3%4.2%+25.1%
YOY11.1%5.7%+5.4%
5Y14.9%6.0%+8.9%
10Y-58.3%5.5%-63.8%
1.1.2. Return on Assets

Shows how efficient Spark New Zealand Ltd is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • 25.3% Return on Assets means that¬†Spark New Zealand Ltd generated¬†$0.25 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Spark New Zealand Ltd:

  • The MRQ is 25.3%. Using its assets, the company is very efficient in making profit. +2
  • The TTM is 25.3%. Using its assets, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ25.3%TTM25.3%0.0%
TTM25.3%YOY9.8%+15.5%
TTM25.3%5Y12.9%+12.5%
5Y12.9%10Y6.1%+6.8%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ25.3%0.6%+24.7%
TTM25.3%0.7%+24.6%
YOY9.8%0.8%+9.0%
5Y12.9%0.9%+12.0%
10Y6.1%1.0%+5.1%
1.1.3. Return on Equity

Shows how efficient Spark New Zealand Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • 58.5% Return on Equity means Spark New Zealand Ltd generated $0.59¬†for each¬†$1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Spark New Zealand Ltd:

  • The MRQ is 58.5%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 58.5%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ58.5%TTM58.5%0.0%
TTM58.5%YOY27.8%+30.7%
TTM58.5%5Y33.7%+24.8%
5Y33.7%10Y15.6%+18.0%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ58.5%2.2%+56.3%
TTM58.5%2.1%+56.4%
YOY27.8%2.2%+25.6%
5Y33.7%2.5%+31.2%
10Y15.6%2.5%+13.1%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Spark New Zealand Ltd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Spark New Zealand Ltd is operating .

  • Measures how much profit Spark New Zealand 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¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • An Operating Margin of 30.6%¬†means the company generated $0.31 ¬†for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Spark New Zealand Ltd:

  • The MRQ is 30.6%. The company is operating very efficient. +2
  • The TTM is 30.6%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ30.6%TTM30.6%0.0%
TTM30.6%YOY16.8%+13.8%
TTM30.6%5Y19.8%+10.8%
5Y19.8%10Y-60.8%+80.6%
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ30.6%10.7%+19.9%
TTM30.6%6.6%+24.0%
YOY16.8%11.5%+5.3%
5Y19.8%10.8%+9.0%
10Y-60.8%11.6%-72.4%
1.2.2. Operating Ratio

Measures how efficient Spark New Zealand Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Telecom Services industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are $0.84 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Spark New Zealand Ltd:

  • The MRQ is 0.838. The company is less efficient in keeping operating costs low.
  • The TTM is 0.838. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.838TTM0.8380.000
TTM0.838YOY0.836+0.003
TTM0.8385Y0.833+0.005
5Y0.83310Y0.875-0.042
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8381.016-0.178
TTM0.8381.016-0.178
YOY0.8360.986-0.150
5Y0.8330.976-0.143
10Y0.8750.956-0.081
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Spark New Zealand Ltd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Spark New Zealand Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Telecom Services industry mean).
  • A Current Ratio of 1.27¬†means the company has $1.27 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Spark New Zealand Ltd:

  • The MRQ is 1.269. The company is just able to pay all its short-term debts.
  • The TTM is 1.269. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.269TTM1.2690.000
TTM1.269YOY1.299-0.030
TTM1.2695Y1.139+0.130
5Y1.13910Y1.439-0.300
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2690.931+0.338
TTM1.2690.916+0.353
YOY1.2990.961+0.338
5Y1.1390.997+0.142
10Y1.4391.003+0.436
1.3.2. Quick Ratio

Measures if Spark New Zealand Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but¬†always compare¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • A Quick Ratio of 0.99¬†means the company can pay off $0.99 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Spark New Zealand Ltd:

  • The MRQ is 0.994. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.994. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.994TTM0.9940.000
TTM0.994YOY0.811+0.183
TTM0.9945Y0.839+0.155
5Y0.83910Y0.698+0.141
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9940.582+0.412
TTM0.9940.621+0.373
YOY0.8110.706+0.105
5Y0.8390.727+0.112
10Y0.6980.772-0.074
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Spark New Zealand Ltd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Spark New Zealand Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†Spark New Zealand Ltd to Telecom Services industry mean.
  • A Debt to Asset Ratio of 0.57¬†means that Spark New Zealand Ltd assets are¬†financed with 56.7% credit (debt) and the remaining percentage (100% - 56.7%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Spark New Zealand Ltd:

  • The MRQ is 0.567. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.567. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.567TTM0.5670.000
TTM0.567YOY0.648-0.081
TTM0.5675Y0.630-0.063
5Y0.63010Y0.521+0.109
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5670.621-0.054
TTM0.5670.627-0.060
YOY0.6480.631+0.017
5Y0.6300.624+0.006
10Y0.5210.624-0.103
1.4.2. Debt to Equity Ratio

Measures if Spark New Zealand Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but¬†always compare¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • A Debt to Equity ratio of 131.0% means that company has $1.31 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Spark New Zealand Ltd:

  • The MRQ is 1.310. The company is able to pay all its debts with equity. +1
  • The TTM is 1.310. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.310TTM1.3100.000
TTM1.310YOY1.840-0.530
TTM1.3105Y1.719-0.408
5Y1.71910Y1.171+0.548
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3101.540-0.230
TTM1.3101.657-0.347
YOY1.8401.641+0.199
5Y1.7191.7190.000
10Y1.1711.738-0.567
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Spark New Zealand Ltd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Spark New Zealand Ltd generates.

  • Above 15 is considered overpriced but¬†always compare¬†Spark New Zealand Ltd to the¬†Telecom Services industry mean.
  • A PE ratio of 7.71 means the investor is paying $7.71¬†for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Spark New Zealand Ltd:

  • The EOD is 6.205. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.707. Based on the earnings, the company is underpriced. +1
  • The TTM is 7.707. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD6.205MRQ7.707-1.502
MRQ7.707TTM7.7070.000
TTM7.707YOY19.770-12.064
TTM7.7075Y16.873-9.166
5Y16.87310Y-371.840+388.713
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD6.20510.916-4.711
MRQ7.70710.382-2.675
TTM7.70710.677-2.970
YOY19.77011.362+8.408
5Y16.87315.173+1.700
10Y-371.84016.676-388.516
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Spark New Zealand Ltd:

  • The EOD is -14.641. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -18.185. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -18.185. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-14.641MRQ-18.185+3.544
MRQ-18.185TTM-18.1850.000
TTM-18.185YOY16.051-34.236
TTM-18.1855Y-4.725-13.460
5Y-4.72510Y12.205-16.930
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD-14.6415.651-20.292
MRQ-18.1855.310-23.495
TTM-18.1855.055-23.240
YOY16.0515.547+10.504
5Y-4.7255.389-10.114
10Y12.2056.195+6.010
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Spark New Zealand Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Telecom Services industry mean).
  • A PB ratio of 4.51 means the investor is paying $4.51¬†for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Spark New Zealand Ltd:

  • The EOD is 3.630. Based on the equity, the company is fair priced.
  • The MRQ is 4.509. Based on the equity, the company is fair priced.
  • The TTM is 4.509. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.630MRQ4.509-0.879
MRQ4.509TTM4.5090.000
TTM4.509YOY5.495-0.987
TTM4.5095Y5.100-0.591
5Y5.10010Y66.923-61.823
Compared to industry (Telecom Services)
PeriodCompanyIndustry (mean)+/- 
EOD3.6301.541+2.089
MRQ4.5091.512+2.997
TTM4.5091.596+2.913
YOY5.4951.745+3.750
5Y5.1001.940+3.160
10Y66.9232.335+64.588
2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Spark New Zealand Ltd

Institutions are holding 29.454% of the shares of Spark New Zealand Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-12-31Williams Jones Wealth Management, LLC.0.01?115000
Total 0.01011500000.0%

3.2. Funds holding Spark New Zealand Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2020-10-31Vanguard International Stock Index-Total Intl Stock Indx1.5800001-29334022--
2021-02-28iShares International Select Dividend ETF1.13-20913107--
2020-12-31Vanguard Tax Managed Fund-Vanguard Developed Markets Index Fund0.63-11721665--
2021-02-28iShares Core MSCI EAFE ETF0.44-8083193--
2021-02-28iShares MSCI EAFE Minimum Volatility ETF0.37-6924880--
2021-02-28iShares MSCI Eafe ETF0.33000002-6127173--
2021-01-31Invesco Oppenheimer International Equity Fund0.33000002-6104021--
2021-02-28iShares MSCI New Zealand ETF0.25-4709043--
2021-02-28Fidelity International Index Fund0.19-3580586--
2021-01-31DFA International Core Equity Portfolio0.19-3515983--
Total 5.44000014010101367300.0%
3rd party ad coffee SUPPORTERis ad-free.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Spark New Zealand 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--0.2480.2480%-0.023+109%0.039+534%0.019+1186%
Book Value Per Share--1.0361.0360%0.788+31%0.849+22%0.634+63%
Current Ratio--1.2691.2690%1.299-2%1.139+11%1.439-12%
Debt To Asset Ratio--0.5670.5670%0.648-12%0.630-10%0.521+9%
Debt To Equity Ratio--1.3101.3100%1.840-29%1.719-24%1.171+12%
Dividend Per Share--0.2590.2590%0.240+8%0.235+10%0.159+63%
Eps--0.6060.6060%0.219+177%0.297+104%0.183+231%
Free Cash Flow Per Share---0.257-0.2570%0.270-195%-0.043-83%0.044-688%
Free Cash Flow To Equity Per Share---0.895-0.8950%0.083-1181%-0.349-61%-0.481-46%
Gross Profit Margin--0.9510.9510%0.854+11%0.844+13%0.876+8%
Intrinsic Value_10Y_max---0.270--------
Intrinsic Value_10Y_min---2.422--------
Intrinsic Value_1Y_max--0.029--------
Intrinsic Value_1Y_min---0.111--------
Intrinsic Value_3Y_max--0.043--------
Intrinsic Value_3Y_min---0.450--------
Intrinsic Value_5Y_max--0.007--------
Intrinsic Value_5Y_min---0.913--------
Market Cap6821241600.000-28%8746910000.0008746910000.0000%8105760000.000+8%7981958000.000+10%6515450714.286+34%
Net Profit Margin--0.2930.2930%0.111+164%0.149+96%-0.583+299%
Operating Margin--0.3060.3060%0.168+82%0.198+55%-0.608+299%
Operating Ratio--0.8380.8380%0.836+0%0.833+1%0.875-4%
Pb Ratio3.630-24%4.5094.5090%5.495-18%5.100-12%66.923-93%
Pe Ratio6.205-24%7.7077.7070%19.770-61%16.873-54%-371.840+4925%
Price Per Share3.760-24%4.6704.6700%4.330+8%4.302+9%3.539+32%
Price To Free Cash Flow Ratio-14.641+19%-18.185-18.1850%16.051-213%-4.725-74%12.205-249%
Price To Total Gains Ratio7.411-24%9.2059.2050%19.945-54%17.767-48%6.731+37%
Quick Ratio--0.9940.9940%0.811+23%0.839+18%0.698+42%
Return On Assets--0.2530.2530%0.098+159%0.129+97%0.061+316%
Return On Equity--0.5850.5850%0.278+110%0.337+74%0.156+274%
Total Gains Per Share--0.5070.5070%0.217+134%0.275+85%0.178+185%
Usd Book Value--1277296000.0001277296000.0000%971140000.000+32%1037111680.000+23%768644941.486+66%
Usd Book Value Change Per Share--0.1630.1630%-0.015+109%0.026+534%0.013+1186%
Usd Book Value Per Share--0.6820.6820%0.519+31%0.559+22%0.417+63%
Usd Dividend Per Share--0.1710.1710%0.158+8%0.155+10%0.105+63%
Usd Eps--0.3990.3990%0.144+177%0.196+104%0.120+231%
Usd Free Cash Flow---316690400.000-316690400.0000%332492000.000-195%-52803680.000-83%37387714.286-947%
Usd Free Cash Flow Per Share---0.169-0.1690%0.178-195%-0.028-83%0.029-688%
Usd Free Cash Flow To Equity Per Share---0.590-0.5900%0.055-1181%-0.230-61%-0.316-46%
Usd Market Cap4491105469.440-28%5758965544.0005758965544.0000%5336832384.000+8%5255321147.200+10%4289772750.286+34%
Usd Price Per Share2.476-24%3.0753.0750%2.851+8%2.832+9%2.330+32%
Usd Profit--747284000.000747284000.0000%269944000.000+177%364095200.000+105%223396342.743+235%
Usd Revenue--2551300000.0002551300000.0000%2432129600.000+5%2401843200.000+6%1670704672.914+53%
Usd Total Gains Per Share--0.3340.3340%0.143+134%0.181+85%0.117+185%
 EOD+3 -5MRQTTM+0 -0YOY+27 -95Y+28 -810Y+26 -10

4.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.205
Price to Book Ratio (EOD)Between0-13.630
Net Profit Margin (MRQ)Greater than00.293
Operating Margin (MRQ)Greater than00.306
Quick Ratio (MRQ)Greater than10.994
Current Ratio (MRQ)Greater than11.269
Debt to Asset Ratio (MRQ)Less than10.567
Debt to Equity Ratio (MRQ)Less than11.310
Return on Equity (MRQ)Greater than0.150.585
Return on Assets (MRQ)Greater than0.050.253
Total7/10 (70.0%)

4.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.789
Ma 20Greater thanMa 503.748
Ma 50Greater thanMa 1003.770
Ma 100Greater thanMa 2004.050
OpenGreater thanClose3.760
Total0/5 (0.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in AUD. All numbers in thousands.

Summary
Total Assets4,482,000
Total Liabilities2,542,000
Total Stockholder Equity1,940,000
 As reported
Total Liabilities 2,542,000
Total Stockholder Equity+ 1,940,000
Total Assets = 4,482,000

Assets

Total Assets4,482,000
Total Current Assets1,079,000
Long-term Assets3,403,000
Total Current Assets
Cash And Cash Equivalents 100,000
Net Receivables 745,000
Inventory 79,000
Other Current Assets 155,000
Total Current Assets  (as reported)1,079,000
Total Current Assets  (calculated)1,079,000
+/-0
Long-term Assets
Property Plant Equipment 1,829,000
Goodwill 234,000
Long Term Investments 254,000
Intangible Assets 572,000
Long-term Assets Other 459,000
Long-term Assets  (as reported)3,403,000
Long-term Assets  (calculated)3,348,000
+/- 55,000

Liabilities & Shareholders' Equity

Total Current Liabilities850,000
Long-term Liabilities1,692,000
Total Stockholder Equity1,940,000
Total Current Liabilities
Short-term Debt 314,000
Short Long Term Debt 236,000
Accounts payable 290,000
Other Current Liabilities 150,000
Total Current Liabilities  (as reported)850,000
Total Current Liabilities  (calculated)990,000
+/- 140,000
Long-term Liabilities
Long term Debt Total 1,516,000
Other Liabilities 118,000
Long-term Liabilities  (as reported)1,692,000
Long-term Liabilities  (calculated)1,634,000
+/- 58,000
Total Stockholder Equity
Common Stock965,000
Retained Earnings 1,371,000
Other Stockholders Equity -396,000
Total Stockholder Equity (as reported)1,940,000
Total Stockholder Equity (calculated)1,940,000
+/-0
Other
Capital Stock965,000
Cash and Short Term Investments 100,000
Common Stock Shares Outstanding 1,873,000
Current Deferred Revenue96,000
Liabilities and Stockholders Equity 4,482,000
Net Debt 1,730,000
Net Invested Capital 2,992,000
Net Working Capital 229,000
Property Plant and Equipment Gross 5,654,000
Short Long Term Debt Total 1,830,000



Balance Sheet

Currency in AUD. All numbers in thousands.

 Trend2023-06-302022-06-302021-06-302020-06-302019-06-302018-06-302017-12-312017-06-302016-12-312016-06-302015-12-312015-06-302014-12-312014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-301996-06-301995-06-301994-06-301993-06-301992-06-301991-06-30
> Total Assets 
4,972,894
4,848,400
4,755,500
4,563,200
4,562,700
4,586,600
4,618,300
5,164,000
5,375,000
7,981,000
8,972,000
8,246,000
7,755,000
7,500,000
7,421,000
6,203,000
8,276,000
7,405,000
7,036,000
6,865,000
6,392,000
3,667,000
3,493,000
3,243,000
58,588
3,206,000
46,572
3,237,000
43,542
3,331,000
36,338
3,419,000
4,095,000
4,347,000
4,113,000
4,189,000
4,482,000
4,482,0004,189,0004,113,0004,347,0004,095,0003,419,00036,3383,331,00043,5423,237,00046,5723,206,00058,5883,243,0003,493,0003,667,0006,392,0006,865,0007,036,0007,405,0008,276,0006,203,0007,421,0007,500,0007,755,0008,246,0008,972,0007,981,0005,375,0005,164,0004,618,3004,586,6004,562,7004,563,2004,755,5004,848,4004,972,894
   > Total Current Assets 
936,742
860,900
620,700
603,000
754,800
792,700
761,200
1,233,500
1,490,000
1,656,000
1,290,000
1,457,000
1,155,000
1,506,000
1,683,000
1,325,000
3,079,000
1,856,000
1,188,000
1,127,000
1,197,000
972,000
838,000
841,000
5,001
666,000
3,049
649,000
2,191
756,000
323
807,000
911,000
928,000
916,000
1,221,000
1,079,000
1,079,0001,221,000916,000928,000911,000807,000323756,0002,191649,0003,049666,0005,001841,000838,000972,0001,197,0001,127,0001,188,0001,856,0003,079,0001,325,0001,683,0001,506,0001,155,0001,457,0001,290,0001,656,0001,490,0001,233,500761,200792,700754,800603,000620,700860,900936,742
       Cash And Cash Equivalents 
6,290
158,000
33,600
11,800
36,200
25,300
13,100
441,500
21,000
81,000
94,000
302,000
175,000
474,000
315,000
218,000
2,039,000
779,000
261,000
360,000
434,000
185,000
118,000
208,000
4,079
80,000
2,505
52,000
1,050
52,000
75
55,000
54,000
53,000
72,000
71,000
100,000
100,00071,00072,00053,00054,00055,0007552,0001,05052,0002,50580,0004,079208,000118,000185,000434,000360,000261,000779,0002,039,000218,000315,000474,000175,000302,00094,00081,00021,000441,50013,10025,30036,20011,80033,600158,0006,290
       Short-term Investments 
0
182,900
102,500
19,900
26,000
31,900
23,200
429,900
673,000
360,000
115,000
10,000
9,000
11,000
1,000
1,000
70,000
0
1,294
0
0
0
1,000
0
0
0
0
0
0
0
0
6,000
0
0
0
0
0
000006,000000000001,0000001,294070,0001,0001,00011,0009,00010,000115,000360,000673,000429,90023,20031,90026,00019,900102,500182,9000
       Net Receivables 
383,899
350,500
361,200
381,851
479,700
516,600
407,900
671,000
83,209
942,000
936,000
965,000
834,000
827,000
1,190,000
1,028,753
685,067
1,005,549
828,000
601,000
593,000
527,000
662,000
562,000
503
508,000
293
433,000
619
529,000
110
595,000
662,000
637,000
631,000
691,000
745,000
745,000691,000631,000637,000662,000595,000110529,000619433,000293508,000503562,000662,000527,000593,000601,000828,0001,005,549685,0671,028,7531,190,000827,000834,000965,000936,000942,00083,209671,000407,900516,600479,700381,851361,200350,500383,899
       Inventory 
143,243
83,600
62,500
61,600
83,900
68,300
66,500
45,000
42,000
40,000
38,000
34,000
42,000
21,000
17,000
51,000
71,000
57,000
97,000
61,000
60,000
49,000
53,000
50,000
0
70,000
0
81,000
0
94,000
0
79,000
100,000
96,000
64,000
107,000
79,000
79,000107,00064,00096,000100,00079,000094,000081,000070,000050,00053,00049,00060,00061,00097,00057,00071,00051,00017,00021,00042,00034,00038,00040,00042,00045,00066,50068,30083,90061,60062,50083,600143,243
       Other Current Assets 
403,310
85,900
182,899
127,849
262,705
150,600
87,300
76,000
670,792
233,000
288,000
362,000
95,000
173,000
160,000
26,247
283,934
14,451
2,000
105,000
110,000
211,000
5,000
21,000
419
8,000
251
83,000
522
81,000
138
78,000
95,000
142,000
149,000
352,000
155,000
155,000352,000149,000142,00095,00078,00013881,00052283,0002518,00041921,0005,000211,000110,000105,0002,00014,451283,93426,247160,000173,00095,000362,000288,000233,000670,79276,00087,300150,600262,705127,849182,89985,900403,310
   > Long-term Assets 
4,036,152
3,987,500
4,134,800
3,960,200
3,807,900
3,793,900
3,857,100
3,930,500
3,885,000
6,325,000
7,682,000
6,789,000
6,600,000
5,994,000
5,738,000
4,878,000
5,197,000
5,549,000
5,848,000
5,738,000
5,195,000
2,695,000
2,655,000
2,402,000
0
2,540,000
0
2,588,000
0
2,575,000
0
2,612,000
3,184,000
3,419,000
3,197,000
2,968,000
3,403,000
3,403,0002,968,0003,197,0003,419,0003,184,0002,612,00002,575,00002,588,00002,540,00002,402,0002,655,0002,695,0005,195,0005,738,0005,848,0005,549,0005,197,0004,878,0005,738,0005,994,0006,600,0006,789,0007,682,0006,325,0003,885,0003,930,5003,857,1003,793,9003,807,9003,960,2004,134,8003,987,5004,036,152
       Property Plant Equipment 
3,971,270
3,909,500
3,810,900
3,692,200
3,615,000
3,663,500
3,763,100
3,793,300
3,780,000
4,250,000
4,901,000
4,826,000
4,635,000
4,312,000
4,283,000
3,301,000
3,681,000
3,984,000
4,288,000
4,274,000
3,892,000
1,661,000
1,538,000
1,101,000
47,979
1,105,000
40,424
1,104,000
39,011
1,070,000
33,673
1,039,000
1,692,000
1,799,000
1,804,000
1,707,000
1,829,000
1,829,0001,707,0001,804,0001,799,0001,692,0001,039,00033,6731,070,00039,0111,104,00040,4241,105,00047,9791,101,0001,538,0001,661,0003,892,0004,274,0004,288,0003,984,0003,681,0003,301,0004,283,0004,312,0004,635,0004,826,0004,901,0004,250,0003,780,0003,793,3003,763,1003,663,5003,615,0003,692,2003,810,9003,909,5003,971,270
       Goodwill 
0
8,400
14,400
11,300
8,700
12,900
0
51,400
58,000
1,469,000
1,878,000
1,059,000
980,000
875,000
875,000
105,000
159,000
170,000
106,000
106,000
106,000
106,000
171,000
154,000
0
163,000
0
188,000
0
242,000
0
213,000
213,000
222,000
222,000
234,000
234,000
234,000234,000222,000222,000213,000213,0000242,0000188,0000163,0000154,000171,000106,000106,000106,000106,000170,000159,000105,000875,000875,000980,0001,059,0001,878,0001,469,00058,00051,400012,9008,70011,30014,4008,4000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
392,850
246,000
172,000
0
0
110,000
5,502
134,000
3,025
131,000
2,340
108,000
2,342
98,000
182,000
308,000
227,000
212,000
254,000
254,000212,000227,000308,000182,00098,0002,342108,0002,340131,0003,025134,0005,502110,00000172,000246,000392,850000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
48,200
0
151,000
166,000
38,000
38,000
40,000
36,000
724,000
768,000
820,000
847,000
1,000,000
988,000
648,000
709,000
838,000
0
957,000
0
943,000
0
911,000
0
994,000
774,000
746,000
649,000
605,000
572,000
572,000605,000649,000746,000774,000994,0000911,0000943,0000957,0000838,000709,000648,000988,0001,000,000847,000820,000768,000724,00036,00040,00038,00038,000166,000151,000048,2000000000
       Long-term Assets Other 
64,882
16,400
15,400
1,500
4,200
9,700
12,900
22,600
58,001
267,000
743,780
864,524
0
769,241
543,715
713,583
560,088
576,723
69,000
82,000
44,000
222,000
191,000
199,000
0
181,000
0
210,000
0
237,000
0
268,000
323,000
344,000
295,000
210,000
459,000
459,000210,000295,000344,000323,000268,0000237,0000210,0000181,0000199,000191,000222,00044,00082,00069,000576,723560,088713,583543,715769,2410864,524743,780267,00058,00122,60012,9009,7004,2001,50015,40016,40064,882
> Total Liabilities 
2,231,683
2,148,400
2,305,100
2,530,800
2,472,700
2,438,200
2,975,700
3,153,800
3,341,000
5,819,000
6,969,000
6,918,000
5,988,000
5,292,000
4,986,000
5,141,000
4,672,000
4,669,000
4,320,000
4,320,000
4,081,000
2,041,000
2,080,000
1,535,000
26,600
1,428,000
19,762
1,553,000
18,241
1,680,000
14,225
1,878,000
2,630,000
2,854,000
2,610,000
2,714,000
2,542,000
2,542,0002,714,0002,610,0002,854,0002,630,0001,878,00014,2251,680,00018,2411,553,00019,7621,428,00026,6001,535,0002,080,0002,041,0004,081,0004,320,0004,320,0004,669,0004,672,0005,141,0004,986,0005,292,0005,988,0006,918,0006,969,0005,819,0003,341,0003,153,8002,975,7002,438,2002,472,7002,530,8002,305,1002,148,4002,231,683
   > Total Current Liabilities 
1,084,479
1,106,700
1,206,600
1,195,500
1,358,700
1,112,100
1,605,700
1,830,700
2,226,000
2,942,000
3,646,000
2,413,000
1,529,000
1,734,000
1,877,000
2,119,000
1,590,000
2,280,000
1,483,000
1,419,000
1,790,000
1,204,000
1,086,000
773,000
1,628
717,000
785
653,000
1,001
791,000
1,474
722,000
944,000
781,000
939,000
940,000
850,000
850,000940,000939,000781,000944,000722,0001,474791,0001,001653,000785717,0001,628773,0001,086,0001,204,0001,790,0001,419,0001,483,0002,280,0001,590,0002,119,0001,877,0001,734,0001,529,0002,413,0003,646,0002,942,0002,226,0001,830,7001,605,7001,112,1001,358,7001,195,5001,206,6001,106,7001,084,479
       Short-term Debt 
501,441
741,800
462,100
802,800
396,000
574,600
623,300
746,300
1,382,120
1,462,000
2,400,000
1,178,000
546,000
956,860
994,381
1,160,328
488,000
1,166,315
385,000
184,000
397,000
407,000
225,000
275,000
39
150,000
0
288,000
0
396,000
0
284,000
478,000
269,000
433,000
345,000
314,000
314,000345,000433,000269,000478,000284,0000396,0000288,0000150,00039275,000225,000407,000397,000184,000385,0001,166,315488,0001,160,328994,381956,860546,0001,178,0002,400,0001,462,0001,382,120746,300623,300574,600396,000802,800462,100741,800501,441
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
277,002
142,000
603,000
0
0
720,000
39
150,000
0
190,000
0
295,000
0
249,000
433,000
228,000
373,000
293,000
236,000
236,000293,000373,000228,000433,000249,0000295,0000190,0000150,00039720,00000603,000142,000277,002000000000000000000
       Accounts payable 
190,332
148,200
186,300
226,400
332,300
323,100
309,300
397,500
502,000
969,000
1,106,000
896,000
730,000
620,000
702,000
730,000
708,000
780,000
691,000
809,000
597,000
443,000
550,000
392,000
951
349,000
701
277,000
474
271,000
1,125
280,000
258,000
237,000
270,000
260,000
290,000
290,000260,000270,000237,000258,000280,0001,125271,000474277,000701349,000951392,000550,000443,000597,000809,000691,000780,000708,000730,000702,000620,000730,000896,0001,106,000969,000502,000397,500309,300323,100332,300226,400186,300148,200190,332
       Other Current Liabilities 
894,147
177,200
516,700
125,800
588,500
172,100
632,300
1,433,200
285,881
511,000
56,000
1,517,000
725,000
79,140
90,619
124,672
882,000
235,156
792,000
610,000
1,193,000
761,000
311,000
5,000
638
117,000
84
5,000
527
30,000
349
66,000
124,000
201,000
156,000
94,000
150,000
150,00094,000156,000201,000124,00066,00034930,0005275,00084117,0006385,000311,000761,0001,193,000610,000792,000235,156882,000124,67290,61979,140725,0001,517,00056,000511,000285,8811,433,200632,300172,100588,500125,800516,700177,200894,147
   > Long-term Liabilities 
1,147,204
1,041,700
1,098,500
1,335,300
1,114,000
1,326,100
1,370,000
1,323,100
1,115,000
2,877,000
3,323,000
4,505,000
4,459,000
3,558,000
3,109,000
3,022,000
3,082,000
2,389,000
2,837,000
2,901,000
2,291,000
837,000
994,000
762,000
0
711,000
0
900,000
0
889,000
0
1,156,000
1,686,000
2,073,000
1,671,000
1,774,000
1,692,000
1,692,0001,774,0001,671,0002,073,0001,686,0001,156,0000889,0000900,0000711,0000762,000994,000837,0002,291,0002,901,0002,837,0002,389,0003,082,0003,022,0003,109,0003,558,0004,459,0004,505,0003,323,0002,877,0001,115,0001,323,1001,370,0001,326,1001,114,0001,335,3001,098,5001,041,7001,147,204
       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
543,000
0
685,000
0
692,000
0
1,396,000
1,421,000
1,775,000
1,436,000
1,525,000
1,516,000
1,516,0001,525,0001,436,0001,775,0001,421,0001,396,0000692,0000685,0000543,0000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,474
32,000
29,000
0
0
158,000
24,972
147,000
18,977
146,000
17,240
152,000
12,751
120,000
111,000
84,000
97,000
249,000
118,000
118,000249,00097,00084,000111,000120,00012,751152,00017,240146,00018,977147,00024,972158,0000029,00032,00017,474000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
120,379
196,000
187,000
0
0
0
0
0
0
0
0
0
0
75,000
81,000
66,000
64,000
68,000
0
068,00064,00066,00081,00075,0000000000000187,000196,000120,379000000000000000000
> Total Stockholder Equity
2,735,640
2,695,300
2,446,500
2,030,300
2,085,200
2,146,000
1,640,300
2,003,700
2,027,000
2,073,000
1,997,000
1,325,000
1,765,000
2,205,000
2,427,000
1,055,000
3,598,000
2,729,000
2,711,000
2,539,000
2,306,000
1,621,000
1,407,000
1,702,000
31,988
1,778,000
26,810
1,684,000
25,301
1,651,000
22,113
1,541,000
1,465,000
1,493,000
1,503,000
1,475,000
1,940,000
1,940,0001,475,0001,503,0001,493,0001,465,0001,541,00022,1131,651,00025,3011,684,00026,8101,778,00031,9881,702,0001,407,0001,621,0002,306,0002,539,0002,711,0002,729,0003,598,0001,055,0002,427,0002,205,0001,765,0001,325,0001,997,0002,073,0002,027,0002,003,7001,640,3002,146,0002,085,2002,030,3002,446,5002,695,3002,735,640
   Common Stock
0
2,342,900
2,352,500
1,881,800
1,884,400
1,889,600
1,542,700
1,062,700
909,000
928,000
1,997,000
1,562,000
1,708,000
1,871,000
1,987,000
2,011,000
2,270,000
1,297,000
1,384,000
1,515,000
1,528,000
990,000
899,000
920,000
124,166
924,000
124,166
923,000
126,628
935,000
126,626
941,000
945,000
949,000
1,084,000
1,105,000
965,000
965,0001,105,0001,084,000949,000945,000941,000126,626935,000126,628923,000124,166924,000124,166920,000899,000990,0001,528,0001,515,0001,384,0001,297,0002,270,0002,011,0001,987,0001,871,0001,708,0001,562,0001,997,000928,000909,0001,062,7001,542,7001,889,6001,884,4001,881,8002,352,5002,342,9000
   Retained Earnings 
258,449
340,400
82,000
136,500
189,800
245,100
96,400
0
176,000
153,000
527,000
-34,000
299,000
620,000
798,000
-960,000
1,412,000
1,447,000
1,369,000
1,296,000
1,207,000
1,126,000
1,012,000
1,179,000
-101,434
1,222,000
-106,612
1,162,000
-110,583
1,122,000
-113,769
1,037,000
929,000
897,000
790,000
722,000
1,371,000
1,371,000722,000790,000897,000929,0001,037,000-113,7691,122,000-110,5831,162,000-106,6121,222,000-101,4341,179,0001,012,0001,126,0001,207,0001,296,0001,369,0001,447,0001,412,000-960,000798,000620,000299,000-34,000527,000153,000176,000096,400245,100189,800136,50082,000340,400258,449
   Capital Surplus 0000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000
   Other Stockholders Equity 
2,477,191
2,342,900
2,365,100
1,881,800
2,872,800
1,889,600
3,806,700
1,062,700
1,851,000
943,000
-515,000
1,562,000
1,708,000
1,871,000
1,987,000
2,011,000
2,270,000
1,297,000
1,384,000
1,515,000
1,528,000
990,000
0
-397,000
0
-28,000
0
-53,000
0
-406,000
0
-437,000
-409,000
-353,000
-371,000
-352,000
-396,000
-396,000-352,000-371,000-353,000-409,000-437,0000-406,0000-53,0000-28,0000-397,0000990,0001,528,0001,515,0001,384,0001,297,0002,270,0002,011,0001,987,0001,871,0001,708,0001,562,000-515,000943,0001,851,0001,062,7003,806,7001,889,6002,872,8001,881,8002,365,1002,342,9002,477,191



Balance Sheet

Currency in AUD. All numbers in thousands.