Cedar Woods Properties Limited
ASX:CWP.AX
5.29 (AUD) • At close January 23, 2025
Overview | Financials
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||
Net Income
| 37.388 | 31.635 | 0 | 0 | 0 | 42.603 | 45.445 | 43.602 | 42.585 | 40.313 | 36.337 | 34.25 | 28.06 | 17.241 | 9.263 | 20.557 | 18.553 | 16.208 | 12.4 | 10.253 | 7.135 | 3.444 | 2.364 | 2.445 | 3.124 | 2.837 | 3.536 | 2.718 | 1.366 | 1.609 | -4.346 |
Depreciation & Amortization
| 3.064 | 2.651 | 0 | 0 | 0 | 2.02 | 1.761 | 1.454 | 1.316 | 0.596 | 0.246 | 0.214 | 0.247 | 0.243 | 0.229 | 0.188 | 0.114 | 0.096 | 0.106 | 0.087 | 0.055 | 0.042 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | -16.499 | 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 |
Stock Based Compensation
| 0 | 0.855 | 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 |
Change In Working Capital
| 0 | 15.644 | 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 |
Accounts Receivables
| 0 | 6.976 | 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 |
Inventory
| 0 | 8.668 | 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 |
Accounts 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 |
Other Working Capital
| 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 |
Other Non Cash Items
| -40.452 | -10.584 | 0 | 0 | 0 | -44.623 | -47.206 | -45.056 | -43.901 | -40.909 | -36.583 | -34.464 | -28.307 | -17.484 | -9.492 | -20.745 | -18.667 | -16.304 | -12.506 | -10.34 | -7.19 | -3.486 | -2.404 | -2.445 | -3.124 | -2.837 | -3.536 | -2.718 | -1.366 | -1.609 | 4.346 |
Operating Cash Flow
| 40.452 | 23.702 | 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 |
Investing Activities: | |||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.992 | -1.774 | -1.584 | -2.498 | -3.776 | -3.736 | -1.895 | -2.052 | -1.13 | -0.699 | -0.388 | -0.843 | -0.138 | -0.226 | -0.309 | -0.644 | -0.225 | -0.085 | -0.059 | -0.144 | -0.226 | -0.065 | -0.042 | -0.013 | -0.092 | -0.246 | -0.588 | -0.116 | -0.052 | -0.087 | -0.009 |
Acquisitions Net
| 0 | 0 | 0 | 1.587 | 0 | 2.655 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | -10.518 | 0 | 0 | 0 | 0 | 1.254 | 0 | 0 | 0 | 0 | -6.32 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.245 | -0.547 | -0.398 | -0.361 | -0.309 | -1.129 | -4.762 | -3.656 | -15.938 | -9.781 | -10.265 | -6 | 0 | -0.39 | 0 | -0.399 | -1.866 | 0 | -0.002 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | -0.302 | -0.062 | -0.22 | 0 | -0.001 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0.975 | 0.325 | 0.975 | 0 | 0 | 36 | 0 | 1.205 | 2.648 | 0 | 0 | 0 | 0 | 2.285 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 6.675 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.534 | 0 | 1.661 | -1.577 | 0 | -2.655 | 0.066 | 1.108 | -4.209 | 4.148 | 3.5 | 2 | -1.554 | -7.277 | 0.007 | 0.106 | -2.258 | 0.156 | 0.031 | 0.045 | 0.003 | -1.252 | 0 | 0.319 | -0.25 | -0.05 | 6.675 | 0.026 | 0 | 0 | 0 |
Investing Cash Flow
| -0.703 | -2.321 | -0.321 | -1.874 | -3.76 | -3.89 | -6.591 | -4.6 | 14.723 | -6.332 | -5.943 | -2.195 | -1.692 | -7.893 | -0.302 | -0.937 | -12.582 | 0.071 | -0.03 | -0.099 | -0.223 | -0.067 | -0.042 | 0.306 | -0.342 | -0.296 | 6.14 | -0.151 | -0.272 | -0.087 | -0.01 |
Financing Activities: | |||||||||||||||||||||||||||||||
Debt Repayment
| -0.896 | -0.896 | -28.338 | -0.66 | -0.66 | 0 | 0 | -22.481 | -34.082 | 0 | 0 | -49.608 | 0 | -9.209 | -71.757 | -15.634 | -15.192 | -6.509 | -30.377 | -5.923 | -8.582 | -7.901 | -6.505 | -19.572 | -10.421 | -4.627 | -14.4 | -0.163 | -8.22 | -0.564 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.066 | 0 | 30.549 | 0 | 2.202 | 0 | 0 | 0 | 12.578 | 0 | 5 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 7.611 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0.822 | 0 | -0.951 | 0 | -0.075 | -0.073 | 0 | 0 | -0.044 | 0 | -0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -17.436 | -22.608 | -10.233 | -19.071 | -25.335 | -19.873 | -22.478 | -22.083 | -18.565 | -15.939 | -13.203 | -10.974 | -7.297 | -3.902 | 0 | -8.217 | -7.275 | -9.346 | -5.19 | -3.382 | -2.416 | -1.449 | -0.89 | -3.61 | -0.687 | -3.32 | -4.15 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 82.442 | 5.968 | 0 | 26.345 | -13.586 | 45.6 | 35.167 | 44.708 | 22.481 | 0.6 | 36.572 | 0 | 15.787 | 0 | 40.134 | 31.736 | 34.349 | 13.284 | 45.964 | 23.289 | 5.923 | 8.582 | 9.838 | 12.393 | 5.732 | 12.551 | 21.944 | -2.698 | -1.66 | 3.541 | 1.414 |
Financing Cash Flow
| 64.11 | -17.536 | -38.571 | 6.614 | -39.581 | 25.727 | 12.689 | 0.144 | -30.181 | 13.905 | 23.369 | -30.984 | 8.49 | -10.984 | -31.696 | 7.885 | 11.882 | 9.963 | 10.397 | 18.946 | -5.075 | -0.768 | 2.443 | -10.609 | -5.376 | 4.604 | 3.394 | -2.861 | -2.269 | 2.977 | 1.414 |
Other Information: | |||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -106.288 | 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 |
Net Change In Cash
| -2.429 | 3.845 | 2.695 | -10.751 | -10.25 | 15.292 | 6.703 | -0.189 | -6.91 | 5.779 | 2.651 | 0.015 | -0.176 | -1.056 | 1.097 | -0.626 | -15.567 | 15.266 | 1.281 | 0.027 | 0.061 | -2.156 | -0.864 | 2.404 | 0.815 | -1.848 | 2.567 | -1.744 | 1.121 | 1.834 | 0.798 |
Cash At End Of Period
| 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 | 0.044 | 2.2 | 3.064 | 0.66 | -0.154 | 1.694 | -0.873 | 0.871 | -0.25 | -2.084 |