Emeco Holdings Limited
ASX:EHL.AX
0.775 (AUD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 78.265 | 64.451 | 46.673 | 76.083 | 60.158 | 61.452 | 74.725 | 71.815 | 198.169 | 53.289 | 36.189 | 18.625 | 171.431 | 56.032 | 16.978 | 33.814 | 24.854 | 24.453 | 27.8 | 34.128 | 41.83 | 4.626 | 4.626 | 5.754 | 5.754 | 16.076 | 16.076 | 73.091 | 5.502 | 5.239 | 10.422 | 16.804 | 27.74 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.315 | 5.865 | 12.761 | 0 | 0.005 | 0 | 0 | 0.691 | 0.691 | 0 | 0 | 0.776 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 78.265 | 64.451 | 46.673 | 76.083 | 60.158 | 61.452 | 74.725 | 71.815 | 198.169 | 53.289 | 36.189 | 18.625 | 171.431 | 56.032 | 16.978 | 33.814 | 31.169 | 30.318 | 40.561 | 34.128 | 41.83 | 4.626 | 4.626 | 5.754 | 6.445 | 16.076 | 16.076 | 73.091 | 5.502 | 5.239 | 10.422 | 16.804 | 27.74 |
Net Receivables
| 153.278 | 139.237 | 169.952 | 151.549 | 162.341 | 130.041 | 124.695 | 106.747 | 113.788 | 87.876 | 81.595 | 111.967 | 85.42 | 94.647 | 87.621 | 49.405 | 31.713 | 52.698 | 48.273 | 69.178 | 78.154 | 67.544 | 0 | 97.073 | 0 | 0 | 0 | 99.009 | 83.251 | 90.327 | 77.691 | 103.212 | 90.093 |
Inventory
| 41.635 | 18.708 | 23.435 | 21.064 | 25.311 | 19.791 | 19.202 | 16.073 | 14.767 | 9.21 | 6.345 | 14.86 | 4.895 | 6.422 | 3.114 | 5.499 | 5.333 | 12.547 | 20.931 | 8.865 | 8.162 | 11.188 | 11.188 | 14.758 | 14.758 | 27.272 | 27.272 | 35.114 | 48.569 | 87.017 | 142.65 | 187.328 | 187.131 |
Other Current Assets
| 20.823 | 47.245 | 5.868 | 15.069 | 7.644 | 11.011 | 10.021 | 8.237 | 6.471 | 3.683 | 13.289 | 24.912 | 15.676 | 14.602 | 55.291 | 16.32 | 44.896 | 25.478 | 59.222 | 29.787 | -0.001 | 10.425 | 0 | 24.115 | 0 | 0 | 0 | 4.148 | 11.468 | 43.619 | 5.31 | 10.047 | 11.778 |
Total Current Assets
| 294.001 | 269.641 | 245.928 | 263.765 | 255.454 | 222.295 | 228.643 | 202.872 | 333.195 | 154.058 | 137.418 | 170.364 | 277.422 | 171.703 | 163.004 | 105.038 | 106.796 | 115.176 | 156.226 | 141.958 | 171.138 | 93.783 | 93.783 | 142.391 | 142.391 | 154.89 | 154.89 | 212.138 | 148.79 | 226.202 | 236.073 | 317.391 | 316.742 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 867.341 | 845.606 | 828.159 | 783.363 | 758.988 | 729.419 | 702.083 | 634.966 | 673.302 | 576.721 | 579.668 | 483.476 | 407.951 | 417.883 | 349.737 | 283.081 | 280.182 | 389.874 | 482.351 | 570.488 | 573.528 | 775.713 | 775.713 | 820.21 | 820.21 | 855.374 | 855.374 | 825.22 | 658.533 | 610.346 | 667.969 | 621.99 | 544.303 |
Goodwill
| 8.005 | 0 | 8.005 | 0 | 8.005 | 0 | 8.005 | 0 | 8.005 | 0 | 8.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0 | 0 | 157.8 | 157.8 | 0 | 0 | 173.636 | 172.83 | 177.665 | 215.333 | 222.885 | 221.927 |
Intangible Assets
| 0.749 | 9.217 | 9.657 | 10.248 | 10.971 | 11.723 | 10.329 | 10.788 | 10.252 | 10.023 | 1.071 | 10.043 | 1.994 | 2.378 | 2.887 | 2.95 | 2.344 | 1.996 | 1.641 | 0.101 | 0.175 | 0.238 | 0.238 | 0.276 | 0.276 | 173.644 | 173.644 | 0.312 | 0.418 | 0.527 | 0.493 | 0.676 | 1.463 |
Goodwill and Intangible Assets
| 8.754 | 9.217 | 17.662 | 10.248 | 18.976 | 11.723 | 18.334 | 10.788 | 18.257 | 10.023 | 9.076 | 10.043 | 1.994 | 2.378 | 2.887 | 2.95 | 2.344 | 1.996 | 1.641 | 0.101 | 0.175 | 0.238 | 0.238 | 158.076 | 158.076 | 173.644 | 173.644 | 173.948 | 173.248 | 178.192 | 215.826 | 223.561 | 223.39 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 741.142 | 704.407 | 0 | 39.287 | 21.71 | 19.295 | 17.837 | 6.508 | 0.799 | 4.814 | 0 | 12.629 | 14.662 | 38.282 | 17.471 | 2.749 | 0 | 0 | 4.489 | 4.489 | 3.117 | 3.117 | 3.643 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 10.957 | 119.311 | 33.856 | 106.843 | 22.676 | 23.212 | 0 | 22.177 | 0 | 0 | 0 | 19.507 | 0 | 24.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 3.484 | 10.105 |
Other Non-Current Assets
| 4.662 | 4.668 | -3.328 | -793.611 | -8.005 | -741.142 | -712.412 | 48.449 | -8.005 | 32.323 | -23.212 | 23.788 | -22.177 | 0.9 | -357.438 | 23.811 | -19.507 | 43.338 | -24.88 | 6.138 | 0.772 | 5.573 | -775.951 | 0.856 | -982.775 | -1,032.135 | -1,032.135 | 1.057 | 0.581 | 0.014 | 0.085 | 0.576 | 2.279 |
Total Non-Current Assets
| 880.757 | 859.491 | 842.493 | 793.611 | 769.959 | 752.099 | 831.723 | 728.059 | 829.684 | 663.453 | 608.039 | 535.144 | 416.453 | 421.96 | 357.438 | 309.842 | 295.155 | 449.87 | 522.274 | 594.198 | 577.224 | 781.524 | 775.951 | 983.631 | 982.775 | 1,032.135 | 1,032.135 | 1,003.978 | 832.362 | 788.552 | 883.88 | 849.611 | 780.077 |
Total Assets
| 1,174.758 | 1,129.132 | 1,088.421 | 1,057.376 | 1,025.413 | 974.394 | 1,060.366 | 930.931 | 1,162.879 | 817.511 | 768.669 | 705.508 | 716.052 | 593.663 | 520.679 | 414.88 | 427.692 | 565.046 | 708.755 | 736.156 | 748.362 | 875.307 | 875.307 | 1,126.022 | 1,126.022 | 1,189.819 | 1,189.819 | 1,216.116 | 981.152 | 1,014.754 | 1,119.953 | 1,167.002 | 1,096.819 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 130.485 | 134.284 | 147.143 | 124.317 | 139.778 | 109.203 | 110.012 | 90.62 | 89.236 | 63.454 | 28.795 | 63.183 | 31.882 | 82.045 | 24.491 | 48.334 | 13.658 | 43.965 | 15.805 | 51.459 | 9.731 | 43.725 | 43.725 | 13.78 | 13.78 | 50.785 | 50.785 | 20.558 | 16.664 | 8.494 | 17.696 | 18.66 | 22.404 |
Short Term Debt
| 53.551 | 51.115 | 23.746 | 55.776 | 14.969 | 15.664 | 13.399 | 27.644 | 122.986 | 9.624 | 4.023 | 11.63 | 3.012 | 8.904 | 6.894 | 0 | 4.579 | 1.837 | 5.484 | 0.33 | 4.316 | 9.094 | 0 | 9.308 | 0 | 0 | 0 | 3.339 | 3.308 | 5.203 | 7.943 | 6.557 | 6.521 |
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 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.023 | 0 | -3.012 | 0 | -6.894 | 0 | -4.579 | 0 | -5.484 | 0 | 43.364 | 0 | 0 | 26.782 | 0 | 0 | 0 | 0 | 0 | 53.403 | 0 | 0 | 0 |
Other Current Liabilities
| 11.78 | 14.557 | 15.645 | 14.249 | 14.546 | 13.325 | 24.261 | 18.148 | 21.513 | 17.569 | 77.479 | 6.349 | 65.959 | 10.426 | 80.146 | 5.121 | 33.308 | 10.146 | 38.694 | 9.383 | 5.24 | 6.535 | 15.629 | 4.669 | 40.759 | 12.41 | 12.41 | 64.043 | 43.64 | 2.196 | 59.736 | 56.31 | 37.342 |
Total Current Liabilities
| 195.816 | 199.956 | 186.534 | 194.342 | 169.293 | 138.192 | 147.672 | 136.412 | 233.735 | 90.647 | 106.274 | 81.162 | 97.841 | 101.375 | 104.637 | 53.455 | 46.966 | 55.948 | 54.499 | 61.172 | 62.651 | 59.354 | 59.354 | 54.539 | 54.539 | 63.195 | 63.195 | 87.94 | 63.612 | 69.296 | 85.375 | 81.527 | 66.267 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 247.66 | 249.556 | 295.859 | 249.653 | 245.452 | 244.92 | 250.414 | 233.855 | 460.457 | 492.648 | 446.025 | 455.576 | 464.343 | 440.806 | 442.654 | 384.725 | 368.277 | 378.838 | 420.15 | 388.205 | 339.459 | 337.376 | 330.5 | 406.118 | 398.85 | 463.057 | 463.057 | 452.27 | 290.495 | 298.892 | 330.294 | 358.066 | 326.323 |
Deferred Revenue Non-Current
| 57.525 | 53.865 | 3.042 | 51.627 | 40.643 | 0 | 35.397 | 0 | 36.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 409.266 | 0 | 11.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 35.791 | 21.171 | 12.846 | 3.276 | 2.122 | 0 | 94.822 | 0 | 74.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.884 | 0 | 11.025 | 0 | 0 | 50.159 | 0 | 0 | 0 | 31.106 | 23.943 | 23.02 | 20.626 | 24.991 | 30.826 |
Other Non-Current Liabilities
| 0.725 | 0.689 | 0.696 | 0.632 | 0.682 | 38.532 | 0.655 | 51.862 | 0.581 | 0.345 | -446.025 | 1.247 | -464.343 | 1.301 | -442.654 | 1.283 | -368.277 | 1.403 | -420.15 | 1.294 | -0.001 | 41.457 | -330.5 | 4.03 | -398.85 | -463.057 | -463.057 | 4.413 | 0.868 | 0.803 | 0.792 | 0.682 | 0.524 |
Total Non-Current Liabilities
| 341.701 | 325.281 | 312.443 | 305.188 | 288.899 | 283.452 | 381.288 | 285.717 | 571.899 | 492.993 | 446.025 | 456.823 | 464.343 | 442.107 | 442.654 | 386.008 | 368.277 | 380.241 | 420.15 | 389.499 | 361.739 | 378.833 | 330.5 | 460.307 | 398.85 | 463.057 | 463.057 | 487.789 | 315.306 | 322.715 | 351.712 | 383.739 | 357.673 |
Total Liabilities
| 537.517 | 525.237 | 498.977 | 499.53 | 458.192 | 421.644 | 528.96 | 422.129 | 805.634 | 583.64 | 570.591 | 537.985 | 562.57 | 543.482 | 552.686 | 439.463 | 421.695 | 436.189 | 487.284 | 450.671 | 424.39 | 438.187 | 438.187 | 514.846 | 514.846 | 566.642 | 566.642 | 575.729 | 378.918 | 392.011 | 437.087 | 465.266 | 423.94 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.537 | 0 | 0 | 0 | 0 | 0 | 98.499 | 0 | 0 | 86.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,148.838 | 1,148.84 | 1,149.254 | 1,149.456 | 1,155.856 | 1,167.659 | 1,171.457 | 1,171.485 | 1,024.442 | 931.199 | 1,007.086 | 1,007.086 | 991.111 | 902.149 | 825.004 | 593.616 | 669.503 | 593.616 | 669.503 | 593.616 | 593.616 | 593.616 | 593.616 | 593.616 | 669.503 | 593.575 | 593.575 | 610.424 | 610.304 | 609.578 | 609.47 | 608.995 | 610.301 |
Retained Earnings
| -507.164 | -540.42 | -553.336 | -600.089 | -596.22 | -624.287 | -647.683 | -665.045 | -668.378 | -707.591 | -734.507 | -756.496 | -768.068 | -780.88 | -780.587 | -631.47 | -600.124 | -481.161 | -374.735 | -300.587 | -247.032 | -151.485 | -151.485 | 28.277 | 28.277 | 59.791 | 59.791 | 59.419 | 24.392 | 31.594 | 93.532 | 108.933 | 69.598 |
Accumulated Other Comprehensive Income/Loss
| -4.433 | -4.525 | -6.474 | 8.479 | 7.585 | 9.378 | 7.632 | 2.362 | 1.181 | 10.263 | 1.386 | -34.066 | 6.326 | -32.014 | -0.537 | 33.905 | 12.505 | 37.036 | 2.59 | 14.46 | -22.612 | 15.602 | 0 | -10.717 | 0 | 0 | 0 | -29.456 | -32.462 | -18.429 | -20.136 | -16.192 | -7.02 |
Other Total Stockholders Equity
| 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -75.887 | -49.001 | -75.887 | -39.074 | -76.424 | -20.634 | -75.887 | -20.634 | -75.887 | -22.004 | -98.499 | -20.613 | -442.131 | -86.604 | -697.78 | -653.366 | -653.366 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 637.241 | 603.895 | 589.444 | 557.846 | 567.221 | 552.75 | 531.406 | 508.802 | 357.245 | 233.871 | 198.078 | 167.523 | 153.482 | 50.181 | -32.007 | -24.583 | 5.997 | 128.857 | 221.471 | 285.485 | 323.972 | 437.12 | 442.131 | 611.176 | 697.78 | 653.366 | 653.366 | 640.387 | 602.234 | 622.743 | 682.866 | 701.736 | 672.879 |
Total Equity
| 637.241 | 603.895 | 589.444 | 557.846 | 567.221 | 552.75 | 531.406 | 508.802 | 357.245 | 233.871 | 198.078 | 167.523 | 153.482 | 50.181 | -32.007 | -24.583 | 5.997 | 128.857 | 221.471 | 285.485 | 323.972 | 437.12 | 442.131 | 611.176 | 697.78 | 653.366 | 653.366 | 640.387 | 602.234 | 622.743 | 682.866 | 701.736 | 672.879 |
Total Liabilities & Shareholders Equity
| 1,174.758 | 1,129.132 | 1,088.421 | 1,057.376 | 1,025.413 | 974.394 | 1,060.366 | 930.931 | 1,162.879 | 817.511 | 768.669 | 705.508 | 716.052 | 593.663 | 520.679 | 414.88 | 427.692 | 565.046 | 708.755 | 736.156 | 748.362 | 875.307 | 0 | 1,126.022 | 0 | 0 | 0 | 1,216.116 | 981.152 | 1,014.754 | 1,119.953 | 1,167.002 | 1,096.819 |