Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
217.6M |
-41M |
17.1M |
-1194M |
294.2M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
148.1M |
960.6M |
639.9M |
-1138.6M |
214.6M |
Selling
General
Administrative
|
237M |
216.6M |
217.6M |
478.8M |
398.5M |
Gross
Profit
|
942.5M |
704.5M |
757.3M |
1706.4M |
1955M |
Reconciled
Depreciation
|
222.9M |
218M |
437.4M |
429.1M |
377.8M |
Ebit
|
267.7M |
39.3M |
137.1M |
215.2M |
424.9M |
Ebitda
|
490.6M |
257.3M |
574.5M |
644.3M |
741.3M |
Depreciation
And
Amortization
|
222.9M |
218M |
437.4M |
429.1M |
316.4M |
Operating
Income
|
208.3M |
76.8M |
135.2M |
110.1M |
424.9M |
Other
Operating
Expenses
|
1872.5M |
1584.4M |
1549.5M |
1641.2M |
5567M |
Interest
Expense
|
50.1M |
80.3M |
120M |
113.3M |
105M |
Tax
Provision
|
59.6M |
-24M |
-2M |
-60.9M |
79.6M |
Interest
Income
|
31.6M |
5.3M |
1.5M |
121.5M |
99.7M |
Net
Interest
Income
|
-35.7M |
-78.5M |
-118.5M |
-113.3M |
-102.7M |
Income
Tax
Expense
|
59.6M |
-24M |
-2M |
-60.9M |
79.6M |
Total
Revenue
|
3482.4M |
2955.9M |
2924.1M |
5671.4M |
5800.6M |
Total
Operating
Expenses
|
935.3M |
845.7M |
1059.5M |
1904.4M |
1721.4M |
Cost
Of
Revenue
|
2539.9M |
2251.4M |
2166.8M |
3965M |
3845.6M |
Total
Other
Income
Expense
Net
|
23.2M |
-39.3M |
4.8M |
-1298.7M |
-130.7M |
Net
Income
From
Continuing
Ops
|
158M |
-17M |
19.1M |
-1133.1M |
214.6M |
Net
Income
Applicable
To
Common
Shares
|
148.1M |
960.6M |
639.9M |
-1138.6M |
251M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Total
Assets
|
3938.7M |
4400.9M |
7584.4M |
9202M |
9543.7M |
Intangible
Assets
|
71.2M |
71.5M |
72.4M |
2223.2M |
3372.8M |
Other
Current
Assets
|
20.3M |
36.3M |
28.6M |
47.2M |
39.6M |
Total
Liab
|
1912.9M |
2503.4M |
3220.4M |
4666.9M |
3684.8M |
Total
Stockholder
Equity
|
2025.8M |
1897.5M |
4364M |
4535.1M |
5858.9M |
Other
Current
Liab
|
10.3M |
1.4M |
632.4M |
24M |
23.8M |
Common
Stock
|
593.7M |
593.7M |
3839.5M |
4376.4M |
4265.1M |
Capital
Stock
|
593.7M |
593.7M |
3839.5M |
4376.4M |
4265.1M |
Retained
Earnings
|
1404M |
1255.9M |
401.7M |
-198.2M |
1263.8M |
Good
Will
|
71.2M |
71.2M |
71.2M |
1199.7M |
2230.2M |
Other
Assets
|
157.2M |
240M |
195.6M |
221.2M |
145.1M |
Cash
|
658.1M |
1107.1M |
903.8M |
904.4M |
207.2M |
Cash
And
Equivalents
|
587.9M |
872.9M |
805.4M |
453M |
102.3M |
Total
Current
Liabilities
|
694.5M |
1307.5M |
1280.4M |
1046M |
1392.2M |
Current
Deferred
Revenue
|
163.9M |
169.2M |
130.7M |
187.2M |
196.1M |
Net
Debt
|
338.2M |
476.4M |
899.1M |
2579.6M |
2193.3M |
Short
Term
Debt
|
23.2M |
639.7M |
33.2M |
106M |
339.7M |
Short
Long
Term
Debt
|
- |
614.1M |
1.8M |
14.3M |
336.6M |
Short
Long
Term
Debt
Total
|
996.3M |
1583.5M |
1802.9M |
3484M |
2400.5M |
Other
Stockholder
Equity
|
-1997.7M |
-1849.6M |
-4212M |
-4138.2M |
331M |
Property
Plant
Equipment
|
2118.5M |
2117.8M |
2031.7M |
3117M |
2880.4M |
Total
Current
Assets
|
1513.8M |
1940.4M |
5269.7M |
2375.2M |
1811.8M |
Long
Term
Investments
|
36.1M |
31.2M |
23.3M |
1265.4M |
1333.6M |
Short
Term
Investments
|
3M |
32.8M |
11.6M |
4.7M |
3.8M |
Net
Receivables
|
549.3M |
501.3M |
472.7M |
798.3M |
877.4M |
Long
Term
Debt
|
873.9M |
849.7M |
1672.2M |
3086.6M |
2057.8M |
Inventory
|
257.5M |
222.5M |
213.5M |
523.9M |
683.8M |
Accounts
Payable
|
497.1M |
497.2M |
484.1M |
728.8M |
832.6M |
Accumulated
Other
Comprehensive
Income
|
28.1M |
47.9M |
122.8M |
356.9M |
330M |
Non
Currrent
Assets
Other
|
91.4M |
73.4M |
54.2M |
75.7M |
66.4M |
Non
Current
Assets
Total
|
2424.9M |
2460.5M |
2314.7M |
6826.8M |
7731.9M |
Capital
Lease
Obligations
|
122.4M |
119.7M |
128.9M |
383.1M |
6.1M |
Long
Term
Debt
Total
|
973.1M |
943.8M |
1769.7M |
3378M |
2060.8M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-189.7M |
-2.8M |
1191.6M |
-305.4M |
-42.5M |
Total
Cashflows
From
Investing
Activities
|
-189.7M |
3652.6M |
1191.6M |
-305.4M |
-42.5M |
Total
Cash
From
Financing
Activities
|
-654.6M |
-3730.4M |
-1782.3M |
405.7M |
-589.1M |
Net
Income
|
148.1M |
960.6M |
639.9M |
-1144.8M |
272.4M |
Change
In
Cash
|
-449M |
203.3M |
-0.6M |
697.2M |
132.9M |
Begin
Period
Cash
Flow
|
1107.1M |
903.8M |
904.4M |
207.2M |
74.3M |
End
Period
Cash
Flow
|
658.1M |
1107.1M |
903.8M |
904.4M |
207.2M |
Total
Cash
From
Operating
Activities
|
358.7M |
260.8M |
653.7M |
612.9M |
761.6M |
Depreciation
|
222.9M |
218M |
224.6M |
238.7M |
377.8M |
Other
Cashflows
From
Investing
Activities
|
19.4M |
17M |
39.9M |
27.3M |
46M |
Dividends
Paid
|
0M |
-77.2M |
77.2M |
-158.3M |
316.5M |
Change
To
Inventory
|
-27.7M |
-45M |
19.2M |
107.5M |
-40M |
Sale
Purchase
Of
Stock
|
0M |
-3276.1M |
-506.6M |
-506.6M |
- |
Other
Cashflows
From
Financing
Activities
|
-25.9M |
-57M |
-19.4M |
2167.9M |
-42.5M |
Capital
Expenditures
|
209.1M |
342.1M |
257.7M |
345.8M |
453.4M |
Change
In
Working
Capital
|
-89M |
-35.6M |
22.3M |
184.6M |
2.9M |
Other
Non
Cash
Items
|
-12.3M |
-917.8M |
-210.8M |
1519M |
-650.2M |
Free
Cash
Flow
|
149.6M |
-81.3M |
396M |
267.1M |
308.2M |