Macmahon Holdings Limited
ASX:MAH.AX
0.375 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 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 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||
Net Income
| 53.226 | 57.67 | 27.398 | 75.407 | 64.948 | 46.092 | 33.231 | -22.806 | 1.726 | -217.92 | 30.429 | -29.484 | 56.051 | 1.045 | 37.892 | 17.156 | 48.755 | 44.511 | 7.497 | 19.552 | 11.564 | 8.479 | 7.073 | -32.827 | -45.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.453 | 0.569 |
Depreciation & Amortization
| 211.79 | 197.153 | 197.867 | 154.58 | 147.445 | 105.85 | 77.728 | 33.476 | 28.778 | 59.579 | 101.663 | 85.639 | 78.205 | 57.074 | 44.309 | 43.84 | 40.209 | 34.813 | 34.776 | 30.987 | 23.147 | 22.058 | 27.442 | 32.288 | 0 | 0 | 0 | 41.592 | 33.409 | 24.298 | 15.194 | 12.364 | 12.851 | 12.68 | 7.664 | 5.931 |
Deferred Income Tax
| 0 | -407.566 | -433.402 | -291.61 | -333.646 | 42.719 | 103.403 | 4.637 | -20.009 | -65.225 | -35.327 | -128.933 | 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
| 2.704 | 1.977 | 0.103 | 0.926 | 2.591 | 2.634 | 0.26 | -0.185 | 0.737 | -0.474 | 1.302 | 2.459 | 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
| -42.845 | -2.715 | -18.826 | 22.815 | -21.443 | -45.353 | -103.663 | -4.452 | 19.272 | 65.699 | 34.025 | 126.474 | 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
| -90.644 | -60.424 | -77.828 | -37.095 | 4.667 | -41.519 | -93.765 | -5.302 | 6.943 | 67.28 | 43.821 | 158.852 | 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
| -8.416 | -2.286 | -24.897 | 8.979 | -4.43 | -3.834 | -9.898 | 0.85 | 12.329 | -1.581 | -9.796 | -32.378 | 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
| 38.612 | 51.427 | 65.16 | 46.592 | -36.402 | -8.536 | 85.4 | 15.487 | -31.454 | 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
| 17.603 | 8.568 | 18.739 | 4.339 | 14.722 | 8.536 | -85.4 | -15.487 | 31.454 | -43.948 | -37.476 | 29.67 | 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
| 532.675 | 420.335 | 454.767 | 276.872 | 333.798 | -59.435 | -5.205 | 24.182 | -41.447 | 146.867 | -89.513 | -76.456 | -47.489 | 34.245 | 34.901 | -7.602 | -0.678 | -10.593 | 25.907 | -0.976 | 16.661 | -30.537 | 8.861 | 28.202 | 45.854 | 0 | 0 | 1.122 | 10.137 | 3.247 | 3.855 | -13.172 | 0.593 | 5.774 | -7.211 | -6.5 |
Operating Cash Flow
| 270.818 | 266.854 | 227.907 | 238.99 | 193.693 | 92.507 | 105.754 | 30.215 | 9.066 | 53.751 | 77.906 | 108.632 | 86.767 | 92.364 | 117.102 | 53.394 | 88.286 | 68.731 | 68.18 | 49.563 | 51.372 | 0 | 43.376 | 27.663 | 0.27 | 16.053 | 66.48 | 42.714 | 43.546 | 27.545 | 19.049 | -0.808 | 13.444 | 18.454 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -150.033 | -193.258 | -162.912 | -206.595 | -81.463 | -51.83 | -41.317 | -34.917 | -23.532 | -19.668 | -99.018 | -201.719 | -186.356 | -82.16 | -39.51 | -39.173 | -37.253 | -33.009 | -126.125 | -57.535 | -57.497 | -10.504 | -10.822 | -5.519 | -7.402 | -16.913 | -7.598 | -19.609 | -19.049 | -29.495 | -6.61 | -7.755 | -2.249 | -22.739 | 0 | 0 |
Acquisitions Net
| 7.625 | 5.248 | 9.486 | 8.035 | -14.95 | 2.421 | 1.524 | 12.579 | 17.568 | 84.635 | 0 | 0 | -5.792 | 0 | 0 | 0 | -9.267 | -29.25 | -2.875 | -2.645 | -0.348 | 0 | 0 | 0 | 0 | -3.099 | 9.254 | -0.029 | -3.2 | 8.163 | 6.119 | 3.398 | 35.481 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -0.124 | 0 | 0 | 0 | 1.859 | -5.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.941 | -2.34 | -16.212 | -11.011 | 0 | 0 | -0.45 | -1.815 | -8.024 | -5.242 | -1.239 | 0.109 | -7.304 | -0.004 | 1.674 | -44.438 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.859 | -11.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.875 | 2.645 | 0.348 | 0 | 0 | 0 | 4.581 | 0.002 | 0.642 | 0.055 | 14.468 | 3.328 | 0.839 | 2 | 0.015 | 0 | 0 | 0 |
Other Investing Activites
| 7.577 | -5.13 | -17.095 | -3.15 | -2.114 | -4.836 | -2.783 | -1.859 | 11.946 | 13.996 | 31.616 | 59.083 | 7.205 | 1.141 | -9.149 | -11.376 | 4.238 | 79.484 | 0.239 | -1.038 | 10.001 | 12.759 | 5.037 | 30.107 | 18.441 | 24.133 | 1.323 | 8.9 | -1.175 | 0.73 | 7.125 | 14.558 | -1.453 | 15.115 | 0 | 0 |
Investing Cash Flow
| -142.408 | -193.14 | -170.521 | -201.834 | -96.413 | -54.245 | -42.576 | -20.479 | -11.586 | 78.963 | -67.402 | -142.636 | -184.943 | -81.019 | -48.659 | -50.549 | -42.282 | 17.225 | -128.827 | -60.913 | -63.708 | -8.756 | -5.785 | 24.588 | 15.17 | 2.308 | -4.403 | -15.925 | -10.195 | -17.165 | 0.169 | 12.197 | 33.468 | -52.062 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||
Debt Repayment
| -49.937 | -44.249 | -51.58 | -76.83 | -1.254 | -22.891 | -12.343 | -1.432 | -162.402 | -3.431 | -50 | -103.41 | -77 | -23.24 | -29.605 | -128.139 | -85.863 | -71.356 | -67.975 | -24.848 | -39.924 | -36.51 | -44.77 | -43.824 | -47.129 | -50.451 | -80.255 | -68.52 | -29.423 | -30.313 | -23.147 | -9.801 | -43.224 | -8.884 | 0 | 0 |
Common Stock Issued
| 0 | -44.059 | -51.261 | -76.647 | -1.007 | 0 | 0 | 0 | 0 | 0 | 0 | 83.427 | 224.053 | 0 | -0.32 | 58.399 | 1.753 | 1.515 | 56.128 | 0.803 | 30.775 | 0 | 0 | 0 | 0 | 0 | 0.941 | 43.939 | 0 | 34.717 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -0.19 | -0.319 | -0.183 | -0.247 | -12.717 | 0 | -1.163 | -5.433 | 0 | -1.003 | -0.247 | -5.224 | 0 | 40 | 0 | 0 | 0 | 0.002 | 42.06 | -0.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -19.218 | -13.815 | -13.651 | -13.651 | -15.713 | 0 | 0 | 0 | 0 | 0 | 0 | -18.286 | -10.94 | -10.885 | -10.978 | -18.921 | -11.974 | -8.78 | -5.736 | -1.877 | 0 | 0 | 0 | 0 | 0 | -9.898 | -9.832 | -7.214 | -3.042 | 0 | 0 | 0 | -1.471 | 0 | 0 | 0 |
Other Financing Activities
| -81.911 | 47.118 | 71.345 | 173.216 | -51.032 | -22.891 | -4.207 | -1.432 | -9.204 | -4.897 | -3.859 | 89.59 | -11.355 | 38.982 | -75.451 | 75 | 56.072 | 20 | 126.102 | 2.39 | 120.281 | 14.022 | 8.797 | 0 | 11.068 | 30 | 40 | 0 | 0 | 0 | 6 | 0.469 | 0 | 37.6 | 0 | 0 |
Financing Cash Flow
| -151.066 | -55.195 | -45.466 | 5.905 | -69.253 | -35.608 | -16.55 | -2.595 | -177.039 | -8.328 | -54.862 | 51.074 | 119.534 | 4.857 | -76.354 | -13.661 | -40.012 | -58.621 | 108.521 | 18.528 | 50.153 | -22.488 | -35.973 | -43.824 | -36.061 | -30.349 | -49.146 | -31.795 | -32.465 | 4.404 | -17.147 | -9.332 | -44.695 | 28.716 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.928 | 1.685 | 3.959 | -2.819 | 0.645 | 0.889 | 0.069 | -0.915 | -0.634 | 3.082 | 0.332 | 1.486 | -2.098 | -2.761 | 0.818 | 0.004 | -0.538 | -0.106 | -0.533 | 0 | 0 | 0 | 0 | 0 | -0.172 | 0.498 | -0.604 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -23.584 | 20.204 | 15.879 | 40.242 | 28.672 | 3.543 | 46.697 | 6.226 | -180.193 | 127.468 | -44.026 | 18.556 | 19.26 | 13.441 | -7.093 | -10.812 | 5.454 | 27.229 | 47.341 | 7.178 | 37.817 | -9.444 | 1.618 | 8.427 | -20.793 | -11.49 | 12.327 | -5.011 | 0.886 | 14.784 | 2.071 | 2.057 | 2.217 | -4.892 | 0 | 0 |
Cash At End Of Period
| 194.578 | 218.162 | 197.958 | 182.079 | 141.837 | 113.165 | 109.622 | 62.925 | 56.699 | 236.892 | 109.424 | 153.45 | 134.894 | 115.634 | 102.193 | 109.286 | 120.098 | 114.644 | 87.415 | 40.074 | 32.896 | -4.921 | 4.523 | 2.905 | -5.522 | 15.271 | 26.761 | 14.434 | 19.445 | 18.559 | 3.775 | 1.704 | -0.353 | -2.57 | 0 | 0 |