Income Statement
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Income
Before
Tax
|
527.1M |
538.5M |
741.6M |
466.2M |
846.83M |
Minority
Interest
|
-67.4M |
-105.2M |
518.1M |
483.4M |
479.4M |
Net
Income
|
298.1M |
274M |
449M |
284M |
545.473M |
Selling
General
Administrative
|
9431M |
8309.5M |
7817.6M |
7571.8M |
7171.236M |
Gross
Profit
|
11515.3M |
9974.3M |
9339.6M |
9209.7M |
8920.633M |
Reconciled
Depreciation
|
989.1M |
927.6M |
899.4M |
893.2M |
485.678M |
Ebit
|
800M |
696.6M |
927M |
591.4M |
1023.315M |
Ebitda
|
1789.1M |
1624.2M |
1826.4M |
1484.6M |
1508.993M |
Depreciation
And
Amortization
|
989.1M |
927.6M |
899.4M |
893.2M |
485.678M |
Operating
Income
|
660.3M |
460.9M |
690.7M |
689M |
1023.315M |
Other
Operating
Expenses
|
12671.7M |
11411.4M |
10816.6M |
9873M |
10572.441M |
Interest
Expense
|
261.2M |
146.8M |
163.9M |
87.7M |
175.89M |
Tax
Provision
|
181.5M |
159.3M |
230.1M |
157M |
274.439M |
Interest
Income
|
514.3M |
36.2M |
7.1M |
407.5M |
156.222M |
Net
Interest
Income
|
-474.3M |
-352.8M |
-391M |
-87.7M |
-161.615M |
Income
Tax
Expense
|
181.5M |
159.3M |
230.1M |
157M |
274.439M |
Total
Revenue
|
14863M |
13082.1M |
12348.3M |
11932.8M |
11512.77M |
Total
Operating
Expenses
|
10961.1M |
9743.7M |
9164.8M |
8780M |
7980.304M |
Cost
Of
Revenue
|
3347.7M |
3107.8M |
3008.7M |
2723.1M |
2592.137M |
Total
Other
Income
Expense
Net
|
447.2M |
660.7M |
957.8M |
447.8M |
-176.485M |
Net
Income
From
Continuing
Ops
|
345.6M |
379.2M |
511.5M |
309.2M |
572.391M |
Net
Income
Applicable
To
Common
Shares
|
285.1M |
265M |
439.9M |
272.7M |
532.7M |
Balance Sheet
(Currency in AUD)
Breakdown |
30-06-2024
|
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
Total
Assets
|
21342.4M |
21030.2M |
19473.3M |
19324.6M |
18058.7M |
Intangible
Assets
|
- |
407.3M |
435.2M |
467.3M |
462.7M |
Other
Current
Assets
|
308.5M |
28.3M |
24.5M |
1990.5M |
39.2M |
Total
Liab
|
15814.9M |
16207M |
14947.1M |
14773.8M |
13822.8M |
Total
Stockholder
Equity
|
4897.6M |
4154.8M |
3933.5M |
4032.7M |
3752.5M |
Other
Current
Liab
|
1827.2M |
2326.1M |
2264.1M |
2552.6M |
2624.3M |
Common
Stock
|
2246.8M |
2148.6M |
2125.2M |
2120.9M |
2119.4M |
Capital
Stock
|
- |
2400.8M |
2377.4M |
2373.1M |
2371.6M |
Retained
Earnings
|
2500.2M |
1786.7M |
1708.7M |
1750.9M |
1431.9M |
Good
Will
|
5744.9M |
5756.4M |
5363.8M |
3766.3M |
3783.4M |
Other
Assets
|
- |
719M |
669.2M |
622M |
498.3M |
Cash
|
662.3M |
656.1M |
314.2M |
1004.8M |
1503.7M |
Cash
And
Equivalents
|
- |
- |
314.2M |
1004.8M |
1503.7M |
Total
Current
Liabilities
|
4180.3M |
3810.4M |
3725.6M |
3717.2M |
3772.9M |
Current
Deferred
Revenue
|
95.6M |
-486.8M |
-412.1M |
-419.9M |
-380.1M |
Net
Debt
|
10275.8M |
11230.2M |
10384.5M |
9546.9M |
8013.3M |
Short
Term
Debt
|
605.7M |
486.8M |
397.6M |
419.9M |
380.1M |
Short
Long
Term
Debt
|
- |
69.9M |
42.8M |
51.7M |
32.3M |
Short
Long
Term
Debt
Total
|
10938.1M |
11886.3M |
10698.7M |
10551.7M |
9517M |
Other
Stockholder
Equity
|
2183.8M |
-4003.1M |
-3906.3M |
-3948.5M |
-3629.5M |
Property
Plant
Equipment
|
- |
10187.2M |
9434.6M |
8900.1M |
8925.1M |
Total
Current
Assets
|
3872.8M |
3895.8M |
3286.7M |
5351.4M |
4060.8M |
Long
Term
Investments
|
- |
83.6M |
338.9M |
300.4M |
328.4M |
Short
Term
Investments
|
- |
64.5M |
11.3M |
-82.9M |
-82.6M |
Net
Receivables
|
2522.6M |
2266.9M |
2331.3M |
1801.4M |
1916.9M |
Long
Term
Debt
|
- |
5861.5M |
5173.5M |
5229M |
4195.5M |
Inventory
|
379.4M |
388.6M |
376.8M |
409.4M |
411M |
Accounts
Payable
|
1651.8M |
1484.3M |
1476M |
1164.6M |
1148.6M |
Accumulated
Other
Comprehensive
Income
|
-2285.4M |
-32.7M |
-152.6M |
-91.3M |
-51M |
Non
Currrent
Assets
Other
|
475.7M |
256.2M |
135.4M |
81.5M |
89.2M |
Non
Current
Assets
Total
|
17469.6M |
17134.4M |
16186.6M |
13973.2M |
13997.9M |
Capital
Lease
Obligations
|
- |
5954.9M |
5482.4M |
5271M |
5289.2M |
Long
Term
Debt
Total
|
- |
- |
10301.1M |
10131.8M |
9136.9M |
Cash Flow
(Currency in AUD)
Breakdown |
30-06-2023
|
30-06-2022
|
30-06-2021
|
30-06-2020
|
30-06-2019
|
Investments
|
-713.8M |
30M |
-0.7M |
-31.9M |
-31.9M |
Total
Cashflows
From
Investing
Activities
|
-713.8M |
30M |
-2504.2M |
-656M |
-1752.3M |
Total
Cash
From
Financing
Activities
|
-242.4M |
-1410.9M |
584M |
-231.9M |
812.043M |
Net
Income
|
298.1M |
274M |
449M |
284M |
545.473M |
Change
In
Cash
|
341.9M |
-690.6M |
-498.9M |
758.2M |
-25.116M |
Begin
Period
Cash
Flow
|
314.2M |
1004.8M |
1503.7M |
745.5M |
770.566M |
End
Period
Cash
Flow
|
656.1M |
314.2M |
1004.8M |
1503.7M |
745.45M |
Total
Cash
From
Operating
Activities
|
1279.6M |
715.5M |
1481.2M |
1680.7M |
903.293M |
Depreciation
|
962.3M |
906.9M |
884M |
875.1M |
485.678M |
Other
Cashflows
From
Investing
Activities
|
7.1M |
1972.2M |
-1916.6M |
47.3M |
9M |
Dividends
Paid
|
-236.8M |
-371M |
-125.1M |
-335.1M |
321.35M |
Change
To
Inventory
|
-14.2M |
28.2M |
-11.4M |
-84M |
-19.6M |
Sale
Purchase
Of
Stock
|
- |
- |
0M |
-9.8M |
349.94M |
Other
Cashflows
From
Financing
Activities
|
2463.6M |
4733.5M |
5882.5M |
858.4M |
-80.173M |
Capital
Expenditures
|
720.9M |
708.5M |
628.9M |
680.6M |
593.793M |
Change
In
Working
Capital
|
104M |
-636.6M |
-115.3M |
-352.1M |
- |
Other
Non
Cash
Items
|
19.2M |
-465.4M |
148.2M |
521.6M |
-1031.151M |
Free
Cash
Flow
|
558.7M |
7M |
852.3M |
1000.1M |
309.5M |