Future Generation Investment Company Limited
ASX:FGX.AX
1.2 (AUD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.181 | 12.692 | 16.484 | 40.651 | 43.284 | 47.265 | 9.796 | 72.907 | 25.565 | 23.34 | 3.33 | 123.081 | 157.11 | 79.237 | 61.99 | 36.351 | 69.224 | 74.041 | 57.493 | 42.652 | 45.078 | 14.401 | 0.325 | 6.936 | 0.04 | 35.086 | 17.204 | 65.394 |
Short Term Investments
| 522.211 | 500.491 | 596.886 | 25 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.675 | 0 | 0 | 0 | 0 | -0 |
Cash and Short Term Investments
| 522.392 | 513.183 | 16.484 | 40.651 | 43.284 | 47.265 | 9.796 | 72.907 | 25.565 | 23.34 | 3.33 | 123.081 | 157.11 | 79.237 | 61.99 | 36.351 | 69.224 | 74.041 | 57.493 | 42.652 | 45.078 | 14.401 | 39 | 6.936 | 0.04 | 35.086 | 17.204 | 65.394 |
Net Receivables
| 23.897 | 2.78 | 2.43 | 11.647 | 3.872 | 2.118 | 4.048 | 1.198 | 12.38 | 9.733 | 0.006 | 5.368 | 0.507 | 3.913 | 14.828 | 10.043 | 0.564 | 0.855 | 2.277 | 3.935 | 1.077 | 1.657 | 4.498 | 9.836 | 4.331 | 1.817 | 3.19 | 1.124 |
Inventory
| -522.211 | -500.491 | -596.886 | 0 | -1.408 | 0 | -1.97 | 0 | 0 | -0.861 | -0.076 | -5.479 | -1.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 523.806 | 501.848 | 599.211 | 10.935 | 1.408 | 0.758 | 1.97 | 0.995 | 0 | 0.861 | 0.076 | 5.479 | 1.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 546.308 | 515.963 | 18.914 | 52.298 | 47.156 | 49.383 | 13.844 | 75.1 | 37.945 | 33.073 | 3.336 | 128.449 | 157.617 | 83.15 | 76.818 | 46.394 | 69.788 | 74.896 | 59.77 | 46.587 | 46.155 | 16.058 | 43.498 | 16.772 | 4.371 | 36.903 | 20.394 | 66.58 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 460.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.006 | 0.005 | 0.007 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.006 | 0.005 | 0.007 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 522.211 | 500.491 | 596.886 | 480.246 | 461.917 | 393.151 | 420.026 | 324.972 | 228.451 | 172.17 | 0 | 0 | 1,816.155 | 0 | 0 | 0 | 0 | 955.754 | 0 | 0 | 403.473 | 345.137 | 352.244 | 379.196 | 398.048 | 358.967 | 210.17 | 108.255 |
Tax Assets
| 0.842 | 0.898 | 1.096 | 1.261 | 1.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -522.211 | -0.898 | -1.096 | -1.261 | -461.919 | -393.153 | -420.032 | 1.219 | -228.458 | -172.18 | 0.203 | 0.155 | -1,816.155 | 0 | 0 | 0 | 0 | -955.754 | 0 | 0 | -403.473 | -345.137 | -313.569 | -379.196 | -398.048 | -358.967 | -210.17 | -108.255 |
Total Non-Current Assets
| 0.842 | 500.491 | 596.886 | 480.246 | 461.919 | 393.153 | 420.032 | 326.196 | 228.458 | 172.18 | 0.203 | 0.155 | 1,816.155 | 0 | 0 | 0 | 0 | 955.754 | 0 | 0 | 403.473 | 345.137 | 38.675 | 379.196 | 398.048 | 358.967 | 210.17 | 108.255 |
Total Assets
| 547.15 | 516.911 | 616.946 | 534.369 | 510.596 | 450.41 | 434.926 | 401.296 | 0 | 209.675 | 3.615 | 128.715 | 1,974.56 | 1,839.467 | 1,680.29 | 1,407.558 | 1,355.3 | 1,044.349 | 910.766 | 847.602 | 453.604 | 365.903 | 362.564 | 397.2 | 403.572 | 396.473 | 230.815 | 174.994 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 0.396 | 0.439 | 0.276 | 0.089 | 0.113 | 0.139 | 0.041 | 0.052 | 0 | 0.023 | 0.317 | 0.697 | 70.829 | 31.999 | 31.942 | 19.681 | 33.118 | 29.983 | 27.534 | 5.527 | 0.99 | 0.78 | 0.576 | 15.313 | 4.789 | 7.452 | 0.416 | 0.269 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.672 | 130.149 | 0 | 0 | 0 | 0 | 0 | 38.675 | 0 | 0 | 0 | 0 | 0.365 |
Tax Payables
| 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 |
Deferred Revenue
| 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 | 0.56 |
Other Current Liabilities
| 9.471 | -0.439 | -0.276 | -0.089 | -0.113 | 2.502 | 2.302 | 2.223 | 0 | -0.023 | 0 | -0.697 | -70.829 | -31.999 | -31.942 | 0 | 0 | -29.983 | -27.534 | -5.527 | -0.784 | -0.78 | -0.426 | -14.954 | -4.102 | -7.452 | -0 | -0.597 |
Total Current Liabilities
| 9.867 | 0.439 | 0.276 | 0.089 | 0.113 | 2.641 | 2.343 | 2.275 | 0 | 0.023 | 0.317 | 0.697 | 70.829 | 31.999 | 31.942 | 179.353 | 163.267 | 29.983 | 27.534 | 5.527 | 0.206 | 0.78 | 38.825 | 0.359 | 0.687 | 7.452 | 0.416 | 0.597 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 31 | 70 | 63.729 | 73.225 | 41.951 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71.085 | 0 | -69.767 | -43.36 | 0 |
Deferred Tax Liabilities Non-Current
| 12.101 | 8.533 | 41.701 | 22.225 | 12.689 | 0 | 8.65 | 0 | 0.056 | 0.153 | 0 | 0 | 35.627 | 34.375 | 25.036 | 18.751 | 39.107 | 22.929 | 20.744 | 0 | 0 | 0 | 0 | 1.444 | 0 | 3.994 | 1.825 | 0 |
Other Non-Current Liabilities
| -12.101 | -8.094 | -41.701 | -22.225 | -12.689 | 0 | -8.65 | 0 | -0.056 | -0.13 | 0 | 0.697 | 35.202 | -2.376 | 6.906 | 160.602 | 124.16 | 7.054 | 6.79 | 5.527 | 0.206 | 0 | 0 | 71.085 | 0 | 69.767 | 43.36 | 0.597 |
Total Non-Current Liabilities
| 12.101 | 0.439 | 41.701 | 22.225 | 12.689 | 0 | 10.993 | 0 | 0.056 | 0.023 | 0 | 0.697 | 70.829 | 31.999 | 31.942 | 179.353 | 163.267 | 29.983 | 27.534 | 5.527 | 0.206 | 4 | 31 | 71.444 | 63.729 | 77.219 | 43.776 | 0.597 |
Total Liabilities
| 21.968 | 13.113 | 46.682 | 24.839 | 15.97 | 2.641 | 10.993 | 2.275 | 0.056 | 5.051 | 0.317 | 1.218 | 107.509 | 67.736 | 58.779 | 199.507 | 204.532 | 55.874 | 49.879 | 31.226 | 15.373 | 15.265 | 41.089 | 94.833 | 80.272 | 96.101 | 51.696 | 5.427 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 449.654 | 447.337 | 444.702 | 441.378 | 439.199 | 437.037 | 383.451 | 381.286 | 248.036 | 200.248 | 3.528 | 116.569 | 1,043.575 | 1,043.575 | 1,043.603 | 761.52 | 755.137 | 988.475 | 719.554 | 705.123 | 420.221 | 346.283 | 328.109 | 303.997 | 292.552 | 286.417 | 173.736 | 168.275 |
Retained Earnings
| -47.667 | -47.667 | -3.781 | -3.781 | -3.781 | -3.781 | -3.781 | 12.619 | -3.781 | 14.923 | 3.551 | 46.404 | 858.952 | 728.156 | 577.908 | 446.531 | 395.631 | 0 | 141.333 | 84.823 | 18.01 | 4.355 | -6.634 | -1.63 | 30.748 | 13.955 | 4.205 | 1.292 |
Accumulated Other Comprehensive Income/Loss
| 123.195 | 104.128 | 129.343 | 71.933 | 59.208 | 14.513 | 44.263 | 3.467 | 19.287 | 4.376 | -3.781 | -35.476 | -35.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.178 | 0 |
Other Total Stockholders Equity
| -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -14.923 | 0 | 0 | -35.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Total Shareholders Equity
| 525.182 | 503.798 | 570.264 | 509.53 | 494.626 | 447.769 | 423.933 | 397.372 | 263.542 | 204.624 | 3.298 | 127.497 | 1,867.051 | 1,771.731 | 1,621.511 | 1,208.051 | 1,150.768 | 988.475 | 860.887 | 789.946 | 438.231 | 350.638 | 321.475 | 302.367 | 323.3 | 300.372 | 179.119 | 169.567 |
Total Equity
| 525.182 | 503.798 | 570.264 | 509.53 | 494.626 | 447.769 | 423.933 | 397.372 | 263.542 | 204.624 | 3.298 | 127.497 | 1,867.051 | 1,771.731 | 1,621.511 | 1,208.051 | 1,150.768 | 988.475 | 860.887 | 816.376 | 438.231 | 350.638 | 321.475 | 302.367 | 323.3 | 300.372 | 179.119 | 169.567 |
Total Liabilities & Shareholders Equity
| 547.15 | 516.911 | 616.946 | 534.369 | 510.596 | 450.41 | 434.926 | 399.647 | 0 | 209.675 | 3.615 | 128.715 | 1,974.56 | 1,839.467 | 1,680.29 | 1,407.558 | 1,355.3 | 1,044.349 | 910.766 | 847.602 | 453.604 | 365.903 | 362.564 | 397.2 | 403.572 | 396.473 | 230.815 | 174.994 |