Cedar Woods Properties Limited
ASX:CWP.AX
5.29 (AUD) • At close January 23, 2025
Numbers are in millions (except for per share data and ratios) AUD.
2022 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.957 | 6.802 | 5.386 | 2.691 | 13.442 | 23.692 | 8.4 | 1.697 | 1.886 | 8.796 | 3.017 | 0.366 | 0.351 | 0.527 | 1.583 | 0.486 | 1.112 | 16.679 | 1.413 | 0.132 | 0.105 | 0.049 | 2.214 | 3.078 | 0.854 | 0.05 | 3.306 | 0.023 | 0.873 | 1.951 | 0.165 |
Short Term Investments
| 0 | 0.017 | 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 |
Cash and Short Term Investments
| 2.957 | 6.802 | 5.386 | 2.691 | 13.442 | 23.692 | 8.4 | 1.697 | 1.886 | 8.796 | 3.017 | 0.366 | 0.351 | 0.527 | 1.583 | 0.486 | 1.112 | 16.679 | 1.413 | 0.132 | 0.105 | 0.049 | 2.214 | 3.078 | 0.854 | 0.05 | 3.306 | 0.023 | 0.873 | 1.951 | 0.165 |
Net Receivables
| 7.7 | 4.806 | 5.09 | 7.065 | 8.11 | 10.872 | 4.288 | 6.441 | 7.727 | 7.807 | 1.948 | 1.879 | 2.94 | 0.751 | 2.319 | 4.983 | 0.656 | 1.96 | 36.541 | 19.687 | 13.298 | 13.983 | 13.711 | 2.144 | 10.24 | 10.627 | 7.492 | 5.083 | 1.855 | 3.214 | 0 |
Inventory
| 211.909 | 195.018 | 194.083 | 157.836 | 144.778 | 183.108 | 95.145 | 55.644 | 59.181 | 80.895 | 76.009 | 63.454 | 46.558 | 36.65 | 44.628 | 40.93 | 38.968 | 37.362 | 27.458 | 19.344 | 10.319 | 10.602 | 7.553 | 5.813 | 8.418 | 8.293 | 10.001 | 0 | 0 | 0 | 0 |
Other Current Assets
| 7.727 | 7.215 | 10.261 | 6.852 | 2.921 | 2.182 | 0.831 | 6.535 | 6.495 | 0.134 | 11.037 | 4.244 | 10.582 | 5.08 | 0.289 | 0.083 | 0.639 | 0.909 | 0.784 | 0.383 | 0.557 | 0.28 | 0.105 | 0.197 | 0.089 | 0.044 | 0.027 | 4.641 | 8.247 | 8.264 | 5.025 |
Total Current Assets
| 232.644 | 248.846 | 216.085 | 176.644 | 171.044 | 222.671 | 110.258 | 72.25 | 77.037 | 99.882 | 93.472 | 71.666 | 60.431 | 42.544 | 48.53 | 46.399 | 40.736 | 56.001 | 66.196 | 39.546 | 24.279 | 24.914 | 23.583 | 11.232 | 19.601 | 18.964 | 20.826 | 9.747 | 10.975 | 13.429 | 5.19 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8.49 | 9.198 | 9.338 | 9.057 | 9.692 | 7.688 | 5.122 | 4.08 | 2.479 | 1.668 | 1.299 | 1.241 | 0.954 | 1.018 | 0.99 | 0.869 | 0.383 | 0.248 | 0.291 | 0.342 | 0.285 | 0.137 | 0.118 | 0.117 | 0.168 | 0.109 | 0.393 | 0.203 | 0.16 | 0.154 | 0.104 |
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 |
Intangible Assets
| 0 | 0 | 0 | 3.241 | 3.241 | 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 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 3.241 | 3.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.499 | 0.658 | 0.865 | 0.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.718 | 1.836 | 0.01 | 1.576 | 2.725 | 3.028 | 4.125 | 4.016 | 5.004 | 10.299 | 10.002 | 8.802 | 3.392 | 3.772 | 3.495 | 3.681 | 3.764 | 0.028 | 0.007 | 0.005 | 0.005 | 0.005 | 0.001 | 0.002 | 0.253 | 0.253 | 0.253 | 0.05 | 0.05 | 0.049 | 0.049 |
Tax Assets
| 0 | 0 | 0 | 42.824 | -3.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.522 | 1.459 | 1.278 | 0.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 536.981 | 523.518 | 426.367 | 413.4 | 388.25 | 368.129 | 386.119 | 372.383 | 298.81 | 298.099 | 196.251 | 156.605 | 168.818 | 158.323 | 109.705 | 134.07 | 107.657 | 137.971 | 61.833 | 52.995 | 42.249 | 25.208 | 20.808 | 24.74 | 27.535 | 27.688 | 20.483 | 19.833 | 17.836 | 19.178 | 25.486 |
Total Non-Current Assets
| 547.189 | 534.552 | 435.715 | 470.098 | 400.667 | 378.845 | 395.366 | 380.479 | 306.293 | 310.066 | 207.552 | 166.648 | 173.164 | 163.113 | 114.19 | 138.62 | 114.825 | 140.364 | 64.274 | 55.171 | 42.539 | 25.35 | 20.927 | 24.859 | 27.956 | 28.05 | 21.129 | 20.086 | 18.046 | 19.381 | 25.639 |
Total Assets
| 779.833 | 783.398 | 651.8 | 646.742 | 571.711 | 601.516 | 505.624 | 452.729 | 383.33 | 409.948 | 301.024 | 238.314 | 233.595 | 205.657 | 162.72 | 185.019 | 155.561 | 196.365 | 130.47 | 94.717 | 66.818 | 50.264 | 44.509 | 36.09 | 47.557 | 47.014 | 41.955 | 29.833 | 29.021 | 32.81 | 30.829 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 2.692 | 6.7 | 7.372 | 9.526 | 8.751 | 12.985 | 9.885 | 7.053 | 6.275 | 11.992 | 9.145 | 6.682 | 5.52 | 3.723 | 2.618 | 5.135 | 4.805 | 35.837 | 22.544 | 13.775 | 17.596 | 6.394 | 4.707 | 0.838 | 2.395 | 0.325 | 0.965 | 0.462 | 0.376 | 1.079 | 3.701 |
Short Term Debt
| 29.778 | 0.617 | 0.898 | 0.815 | 0.815 | 38.454 | 4.065 | 27.446 | 22.481 | 0 | 0 | 0 | 0 | 0 | 0.535 | 8.196 | 9.106 | 38.31 | 15.869 | 14.989 | 5.923 | 8.588 | 7.915 | 4.582 | 11.921 | 16.564 | 10.082 | 1.605 | 0.94 | 11.272 | 6.282 |
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 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 52.484 | 22.601 | 18.31 | -0.815 | 19.676 | 29.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.747 | 0 | 0 | 0 | -5.381 | -3.783 | -1.366 | -9.246 | -8.413 | -4.969 | -13.636 | -16.578 | -10.081 | -1.605 | -0.94 | -11.272 | -6.282 |
Other Current Liabilities
| 126.195 | 75.591 | 48.249 | 35.465 | 45.427 | 38.454 | 4.065 | 19.639 | 26.832 | 62.082 | 38.138 | 26.31 | 37.243 | 51.301 | 15.724 | 12.525 | 11.221 | 5.289 | 9.614 | 8.969 | 5.484 | 13.015 | 10.024 | 9.853 | 19.802 | 21.227 | 15.599 | 4.994 | 3.732 | 13.009 | 6.295 |
Total Current Liabilities
| 158.665 | 135.392 | 79.12 | 64.116 | 54.178 | 109.569 | 47.271 | 54.138 | 55.588 | 74.074 | 47.283 | 32.992 | 42.763 | 55.024 | 19.624 | 25.856 | 25.132 | 79.436 | 42.646 | 33.95 | 27.637 | 18.752 | 14.233 | 10.304 | 20.482 | 21.538 | 16.564 | 5.457 | 4.108 | 14.088 | 9.996 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 173.035 | 204.182 | 119.364 | 146.798 | 118.756 | 134.05 | 123.528 | 86.127 | 7.313 | 41.398 | 40.779 | 4.188 | 55.451 | 40.243 | 49.496 | 74.221 | 57.909 | 46.728 | 26.957 | 8.3 | 0 | 0 | 0 | 0 | 0.02 | 0.027 | 0.193 | 0.097 | 0.032 | 0.12 | 5.696 |
Deferred Revenue Non-Current
| 0 | 1.748 | 0.233 | 0.354 | 0.156 | -1.224 | -34.484 | 0 | 0.482 | 0.449 | 0 | 2.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.258 | 5.483 | 1.821 | 7.197 | 5.242 | 4.571 | 2.887 | 4.277 | 2.236 | 2.185 | 3.436 | 3.194 | 5.337 | 1.543 | 0.112 | 0.738 | 0 | 1.459 | 4.213 | 3.023 | 2.018 | 2.088 | 2.298 | 0.541 | 1.706 | 2.268 | 1.533 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 24.652 | 5.491 | 50.901 | 49.592 | 16.849 | 1.364 | 36.188 | 0.999 | 32.106 | 30.241 | 1.782 | 10.994 | 0.495 | 0.057 | 0.21 | 0.258 | 0.877 | 0.294 | 1.697 | 1.612 | 0.337 | 0.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 199.945 | 216.904 | 172.319 | 203.941 | 141.003 | 138.761 | 128.119 | 91.403 | 42.137 | 74.273 | 45.997 | 20.696 | 61.283 | 41.843 | 49.818 | 75.217 | 58.786 | 48.481 | 32.867 | 12.935 | 2.355 | 2.506 | 2.298 | 0.541 | 1.727 | 2.295 | 1.726 | 0.097 | 0.032 | 0.12 | 5.696 |
Total Liabilities
| 358.61 | 352.296 | 251.439 | 268.057 | 195.181 | 248.33 | 175.39 | 145.541 | 97.725 | 148.347 | 93.28 | 53.688 | 104.046 | 96.867 | 69.442 | 101.073 | 83.918 | 127.917 | 75.513 | 46.885 | 29.992 | 21.258 | 16.531 | 10.845 | 22.209 | 23.833 | 18.291 | 5.554 | 4.14 | 14.208 | 15.692 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 429.36 | 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 |
Common Stock
| 137.333 | 137.795 | 133.119 | 127.781 | 125.979 | 123.018 | 119.525 | 119.525 | 119.525 | 116.716 | 83.795 | 79.325 | 44.682 | 40.447 | 34.849 | 29.507 | 28.035 | 26.667 | 21.94 | 21.89 | 16.498 | 15.758 | 15.758 | 13.94 | 13.76 | 4.15 | 4.15 | 4.15 | 4.15 | 3 | 0 |
Retained Earnings
| 282.075 | 291.565 | 265.937 | 250.336 | 250.124 | 229.726 | 210.499 | 187.504 | 165.894 | 144.576 | 123.453 | 104.704 | 84.205 | 67.469 | 57.281 | 53.449 | 42.606 | 32.517 | 31.408 | 23.886 | 16.468 | 7.953 | 7.942 | 5.869 | 5.594 | 4.872 | 3.981 | -2.799 | -4.936 | -6.302 | -7.911 |
Accumulated Other Comprehensive Income/Loss
| 1.815 | 1.742 | 1.305 | 0.568 | 0.427 | 0.442 | 0.21 | 0.159 | 0.186 | 0.309 | 0.496 | 0.597 | 0.662 | 0.874 | 1.148 | 0.99 | 1.002 | 1.264 | 1.609 | 2.056 | 3.86 | 5.295 | 4.278 | 5.437 | 5.994 | 14.159 | 15.534 | 22.928 | 25.667 | 21.904 | 23.048 |
Other Total Stockholders Equity
| 0 | -429.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.514 | 4.459 | 5.578 | 6.111 | 14.305 | 15.687 | 23.112 | 25.821 | 21.95 | 0 |
Total Shareholders Equity
| 421.223 | 431.102 | 400.361 | 378.685 | 376.53 | 353.186 | 330.234 | 307.188 | 285.605 | 261.601 | 207.744 | 184.626 | 129.549 | 108.79 | 93.278 | 83.946 | 71.643 | 60.448 | 54.957 | 47.832 | 36.826 | 29.006 | 27.978 | 25.246 | 25.348 | 23.181 | 23.665 | 24.279 | 24.881 | 18.602 | 15.137 |
Total Equity
| 421.223 | 431.102 | 400.361 | 378.685 | 376.53 | 353.186 | 330.234 | 307.188 | 285.605 | 261.601 | 207.744 | 184.626 | 129.549 | 108.79 | 93.278 | 83.946 | 71.643 | 60.448 | 54.957 | 47.832 | 36.826 | 29.006 | 27.978 | 25.246 | 25.348 | 23.181 | 23.665 | 24.279 | 24.881 | 18.602 | 15.137 |
Total Liabilities & Shareholders Equity
| 779.833 | 783.398 | 651.8 | 646.742 | 571.711 | 601.516 | 505.624 | 452.729 | 383.33 | 409.948 | 301.024 | 238.314 | 233.595 | 205.657 | 162.72 | 185.019 | 155.561 | 196.365 | 130.47 | 94.717 | 66.818 | 50.264 | 44.509 | 36.09 | 47.557 | 47.014 | 41.955 | 29.833 | 29.021 | 32.81 | 30.829 |