Webjet Limited
ASX:WEB.AX
4.34 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 630.1 | 513.9 | 433.7 | 261 | 209.6 | 211.4 | 190.77 | 178.125 | 116.215 | 76.23 | 51.792 | 66.812 | 33.761 | 31.626 | 17.317 | 9.534 | 21.049 | 20.125 | 23.064 | 3.543 | 0.795 | 1.843 | 2.147 | 3.037 | 5.27 | 1.561 | 1.908 |
Short Term Investments
| 43.3 | 0 | 0 | 1 | 0.8 | 0 | 0 | 0 | 0 | 0.309 | 0 | 0 | 0 | 9.194 | 21.562 | 21.362 | 6.873 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.031 | 0.008 | 0 | 0 | 0 |
Cash and Short Term Investments
| 630.1 | 513.9 | 433.7 | 261 | 209.6 | 211.4 | 190.77 | 178.125 | 116.215 | 76.23 | 51.792 | 66.812 | 33.761 | 40.82 | 38.879 | 30.896 | 27.922 | 20.125 | 23.064 | 3.543 | 0.795 | 1.843 | 2.147 | 3.037 | 5.27 | 1.561 | 1.908 |
Net Receivables
| 239.4 | 186.2 | 110.9 | 25.9 | 66.3 | 361.8 | 266.317 | 130.669 | 80.112 | 34.764 | 20.308 | 17.026 | 4.64 | 2.337 | 2.1 | 1.503 | 0.969 | 0.995 | 1.278 | 0.722 | 0.243 | 0.191 | 0.069 | 0.08 | 0.008 | 0 | 0 |
Inventory
| 0 | 9.3 | 0 | 0 | -17.9 | 0 | 5.976 | 16.98 | 5.294 | 4.529 | 3.313 | 1.326 | 0.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0.087 | 0.025 | 0 | 0.001 | 0.001 | 0 | 0 | 0 |
Other Current Assets
| 83.9 | 9.5 | 9.4 | 17.5 | 26.1 | 6.3 | 6.883 | 4.25 | 4.749 | 2.206 | 2.699 | 3.684 | 0.011 | 0.047 | 0.12 | 0.143 | 0.378 | 0.1 | 0.085 | 0.011 | 0.011 | 0.044 | 0.07 | 0.065 | 0.06 | 0 | 0 |
Total Current Assets
| 953.4 | 718.9 | 554 | 304.4 | 284.1 | 579.5 | 469.946 | 330.024 | 206.37 | 117.729 | 78.112 | 88.848 | 39.156 | 43.204 | 41.099 | 32.542 | 29.269 | 21.22 | 24.427 | 4.363 | 1.074 | 2.078 | 2.287 | 3.183 | 5.338 | 1.561 | 1.908 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 28.9 | 17.8 | 21 | 23.2 | 31.8 | 23.3 | 22.292 | 11.689 | 11.758 | 8.087 | 3.047 | 13.094 | 10.862 | 8.379 | 7.33 | 6.063 | 0.825 | 0.514 | 0.165 | 0.074 | 0.097 | 0.096 | 0.145 | 0.099 | 0.05 | 0.716 | 3.459 |
Goodwill
| 540.8 | 559.1 | 514.5 | 519.7 | 553.8 | 567.4 | 370.174 | 73.798 | 90.279 | 38.3 | 21.539 | 19.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 249.8 | 243.4 | 252 | 171.7 | 316.7 | 340 | 212.992 | 65.63 | 63.18 | 33.916 | 21.29 | 7.994 | 0.472 | 0.338 | 0.343 | 0 | 4.153 | 3.641 | 2.452 | 1.663 | 1.831 | 0.576 | 0.05 | 0.038 | 0.075 | 0 | 0 |
Goodwill and Intangible Assets
| 790.6 | 802.5 | 766.5 | 691.4 | 870.5 | 907.4 | 583.166 | 139.428 | 153.459 | 72.216 | 42.829 | 27.444 | 0.472 | 0.338 | 0.343 | 0 | 4.153 | 3.641 | 2.452 | 1.663 | 1.831 | 0.576 | 0.05 | 0.038 | 0.075 | 0 | 0 |
Long Term Investments
| 0.3 | 12 | 19.5 | 7.4 | 1.4 | 0.3 | 0.255 | 0.255 | 0.343 | 0.369 | 0.43 | 0.2 | 0.263 | 0.241 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 27.1 | 36.7 | 56.2 | 43.3 | 26 | 9.6 | 6.373 | 2.787 | 4.409 | 4.421 | 4.8 | 4.624 | 3.037 | 2.662 | 2.499 | 2.684 | 2.782 | 0.562 | 0.861 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0.3 | 1.8 | 110.3 | 1.7 | 1.6 | 1.555 | 8.636 | 1.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0.03 | 0 | 0 |
Total Non-Current Assets
| 846.9 | 869.3 | 865 | 875.6 | 931.4 | 942.2 | 613.641 | 162.795 | 171.497 | 85.093 | 51.106 | 45.362 | 14.634 | 11.62 | 10.372 | 8.747 | 7.76 | 4.717 | 3.478 | 1.807 | 1.928 | 0.672 | 0.195 | 0.137 | 0.155 | 0.716 | 3.459 |
Total Assets
| 1,800.3 | 1,588.2 | 1,419 | 1,180 | 1,215.5 | 1,521.7 | 1,083.587 | 492.819 | 377.867 | 202.822 | 129.218 | 134.21 | 53.79 | 54.824 | 51.471 | 41.289 | 37.029 | 25.937 | 27.905 | 6.169 | 3.002 | 2.75 | 2.481 | 3.319 | 5.493 | 2.277 | 5.367 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 478.2 | 366.3 | 246.5 | 85.3 | 63.2 | 550.5 | 364.08 | 153.528 | 125.947 | 60.114 | 33.925 | 37.527 | 14.358 | 8.411 | 5.088 | 2.33 | 2.7 | 1.021 | 0.66 | 0.148 | 0.982 | 0.817 | 0.23 | 0.167 | 0.155 | 0.025 | 0.081 |
Short Term Debt
| 3.5 | 2.4 | 4.2 | 125.6 | 11.1 | 18.8 | 32.212 | 13.17 | 38.351 | 4.338 | 0.416 | 0.02 | 3.25 | 3.663 | 0 | 3.162 | 2.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 10.3 | 3.9 | 1.5 | 2.1 | 0 | 13.3 | 6.3 | 0 | 4.771 | 4.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 36.8 | 33.5 | 30.2 | 25.9 | 56.6 | 26.2 | 7.804 | 22.645 | 3.038 | 1.876 | 1.712 | 0.954 | 0.028 | 0.055 | 0 | 0.02 | 0.172 | 0 | 0 | 0 | 0 | -0.12 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 78.7 | 98.7 | 54.7 | 158.2 | 38.9 | 21.2 | 99.018 | 36.379 | 29.729 | 21.252 | 13.06 | 31.476 | 0.599 | 0.426 | 4.429 | 0.589 | 0.5 | 1.167 | 0.781 | 0.573 | 0.445 | 0.179 | 0.17 | 0.135 | 0.056 | 0 | 0 |
Total Current Liabilities
| 597.2 | 500.9 | 335.6 | 395 | 169.8 | 616.7 | 503.114 | 225.722 | 197.065 | 87.58 | 49.113 | 69.977 | 18.235 | 12.555 | 9.517 | 6.101 | 6.047 | 2.188 | 1.442 | 0.721 | 1.428 | 0.875 | 0.4 | 0.302 | 0.211 | 0.025 | 0.081 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 224.3 | 238 | 311.8 | 130 | 187.1 | 187.1 | 90.503 | 36.3 | 17.143 | 21.143 | -7.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 11.7 | 0 | 0 | 6.3 | -143.9 | 13 | 0.881 | 0 | 1.895 | 8.835 | 7.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 20.9 | 12.4 | 24.1 | 32.2 | 31.1 | 34.8 | 37.543 | 13.139 | 3.079 | 1.989 | 2.97 | 3.233 | 2.575 | 2.044 | 1.578 | 1.28 | 0.963 | 0.809 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5.4 | 2.7 | 1.5 | 9.4 | 166.3 | 25.9 | 8.722 | 1.32 | 7.124 | 0.82 | 7.851 | 0.257 | 0.027 | 0.01 | 0.065 | 0.036 | 0.015 | 0.141 | 0.087 | 0.175 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 262.3 | 253.1 | 337.4 | 177.9 | 240.6 | 260.8 | 137.649 | 50.759 | 29.241 | 32.787 | 10.821 | 3.49 | 2.602 | 2.054 | 1.643 | 1.316 | 0.978 | 0.95 | 0.087 | 0.38 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 859.5 | 754 | 673 | 572.9 | 410.4 | 877.5 | 640.763 | 276.481 | 226.306 | 120.367 | 59.934 | 73.467 | 20.837 | 14.609 | 11.16 | 7.417 | 7.025 | 3.138 | 1.529 | 1.101 | 1.828 | 0.875 | 0.4 | 0.302 | 0.211 | 0.025 | 0.081 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 10.5 | 646.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,066.7 | 1,050.1 | 1,037.8 | 847.4 | 847.4 | 510.8 | 329.245 | 136.453 | 101.69 | 42.779 | 40.179 | 40.179 | 11.042 | 23.214 | 25.674 | 23.569 | 23.069 | 22.194 | 30.155 | 13.162 | 10.769 | 10.328 | 8.849 | 8.198 | 8.198 | 6.77 | 6.77 |
Retained Earnings
| -203.4 | -255.5 | -273.4 | -188.4 | -31.8 | 136.1 | 101.557 | 81.407 | 45.103 | 34.006 | 27.287 | 18.645 | 21.796 | 16.154 | 13.155 | 9.06 | 5.886 | -0.487 | -4.483 | -8.15 | -9.595 | -8.453 | -6.768 | -5.181 | -2.946 | -1.448 | -0.485 |
Accumulated Other Comprehensive Income/Loss
| 77.5 | 39.6 | -18.4 | -51.9 | -10.5 | -2.7 | 12.022 | -1.522 | 4.768 | 5.67 | 1.818 | 1.987 | 0.061 | 0.657 | 1.183 | 1.243 | 1.049 | 1.092 | 0.705 | 0.056 | 0 | -0.117 | -0.061 | -0.033 | -0.003 | 0.164 | 2.235 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -10.5 | -646.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.117 | 0.061 | 0.033 | 0.003 | -3.234 | -3.234 |
Total Shareholders Equity
| 940.8 | 834.2 | 746 | 607.1 | 805.1 | 644.2 | 442.824 | 216.338 | 151.561 | 82.455 | 69.284 | 60.811 | 32.899 | 40.025 | 40.011 | 33.872 | 30.004 | 22.799 | 26.377 | 5.069 | 1.175 | 1.875 | 2.081 | 3.017 | 5.252 | 2.252 | 5.286 |
Total Equity
| 940.8 | 834.2 | 746 | 607.1 | 805.1 | 644.2 | 442.824 | 216.338 | 151.561 | 82.455 | 69.284 | 60.743 | 32.953 | 40.215 | 40.311 | 33.872 | 30.004 | 22.799 | 26.377 | 5.069 | 1.175 | 1.875 | 2.081 | 3.017 | 5.252 | 2.252 | 5.286 |
Total Liabilities & Shareholders Equity
| 1,800.3 | 1,588.2 | 1,419 | 1,180 | 1,215.5 | 1,521.7 | 1,083.587 | 492.819 | 377.867 | 202.822 | 129.218 | 134.21 | 53.79 | 54.824 | 51.471 | 41.289 | 37.029 | 25.937 | 27.905 | 6.169 | 3.002 | 2.75 | 2.481 | 3.319 | 5.463 | 2.277 | 5.367 |