Ashton Woods USA L.L.C.

EDGAR

12 filing records in this dataset, filed from 2006-04-13 to 2008-10-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

78.3 million USD

2008-08-31 · USD

Exact inputs and evidence

Net margin

-19.13%

2008-08-31 · %

Exact inputs and evidence
  • Net Income: -14968000 USD Source
  • Revenue: 78255000 USD Source

Operating cash flow

6.84 million USD

2008-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6838000 USD Source

Free cash flow

6.19 million USD

2008-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6838000 USD Source
  • Capital Expenditure: 647000 USD Source
Cash and cash equivalents
16.7 million USD Source
Exact value

16699000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

389 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Revenue: 114162000 USD · 2007-09-01 – 2007-11-30 Source
  • Revenue: 82957000 USD · 2007-12-01 – 2008-02-29 Source
  • Revenue: 408064000 USD · 2007-06-01 – 2008-05-31 Source
  • Revenue: 294622000 USD · 2007-06-01 – 2008-02-29 Source
  • Revenue: 78255000 USD · 2008-06-01 – 2008-08-31 Source

Net income

-118 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Net income: -15102000 USD · 2007-09-01 – 2007-11-30 Source
  • Net income: -22398000 USD · 2007-12-01 – 2008-02-29 Source
  • Net income: -113527000 USD · 2007-06-01 – 2008-05-31 Source
  • Net income: -48114000 USD · 2007-06-01 – 2008-02-29 Source
  • Net income: -14968000 USD · 2008-06-01 – 2008-08-31 Source

Operating cash flow

53.8 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Operating cash flow: 6222000 USD · 2007-06-01 – 2007-11-30 Source
  • Operating cash flow: -669000 USD · 2007-06-01 – 2007-08-31 Source
  • Operating cash flow: 15070000 USD · 2007-06-01 – 2008-02-29 Source
  • Operating cash flow: 6222000 USD · 2007-06-01 – 2007-11-30 Source
  • Operating cash flow: 46339000 USD · 2007-06-01 – 2008-05-31 Source
  • Operating cash flow: 15070000 USD · 2007-06-01 – 2008-02-29 Source
  • Operating cash flow: 6838000 USD · 2008-06-01 – 2008-08-31 Source

Capital expenditure

4.4 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Capital expenditure: 3020000 USD · 2007-06-01 – 2007-11-30 Source
  • Capital expenditure: 1726000 USD · 2007-06-01 – 2007-08-31 Source
  • Capital expenditure: 4347000 USD · 2007-06-01 – 2008-02-29 Source
  • Capital expenditure: 3020000 USD · 2007-06-01 – 2007-11-30 Source
  • Capital expenditure: 5480000 USD · 2007-06-01 – 2008-05-31 Source
  • Capital expenditure: 4347000 USD · 2007-06-01 – 2008-02-29 Source
  • Capital expenditure: 647000 USD · 2008-06-01 – 2008-08-31 Source

Free cash flow

49.4 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Operating cash flow: 6222000 USD · 2007-06-01 – 2007-11-30 Source
  • Operating cash flow: -669000 USD · 2007-06-01 – 2007-08-31 Source
  • Operating cash flow: 15070000 USD · 2007-06-01 – 2008-02-29 Source
  • Operating cash flow: 6222000 USD · 2007-06-01 – 2007-11-30 Source
  • Operating cash flow: 46339000 USD · 2007-06-01 – 2008-05-31 Source
  • Operating cash flow: 15070000 USD · 2007-06-01 – 2008-02-29 Source
  • Operating cash flow: 6838000 USD · 2008-06-01 – 2008-08-31 Source
  • Capital expenditure: 3020000 USD · 2007-06-01 – 2007-11-30 Source
  • Capital expenditure: 1726000 USD · 2007-06-01 – 2007-08-31 Source
  • Capital expenditure: 4347000 USD · 2007-06-01 – 2008-02-29 Source
  • Capital expenditure: 3020000 USD · 2007-06-01 – 2007-11-30 Source
  • Capital expenditure: 5480000 USD · 2007-06-01 – 2008-05-31 Source
  • Capital expenditure: 4347000 USD · 2007-06-01 – 2008-02-29 Source
  • Capital expenditure: 647000 USD · 2008-06-01 – 2008-08-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-10-20.

Financial data available through: 2008-05-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2008-05-31
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 2008-05-31
  • Operating cash flow: 5 of 11 periods available· newest 2008-05-31
  • Capital expenditure: 5 of 11 periods available· newest 2008-05-31
  • Total assets: 4 of 11 periods available· newest 2008-05-31
  • Total liabilities: 4 of 11 periods available· newest 2008-05-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 5 of 11 periods available· newest 2008-05-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -29.8%

    Prior period

    USD 580.99 million

    –

    Current period

    USD 408.06 million

    –

    Exact inputs and evidence

    408064000 − 580990000 = -172926000 USD

    580990000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    408064000 USD · 2007-06-01 – 2008-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -559.9%

    Prior period

    USD 24.68 million

    –

    Current period

    −USD 113.53 million

    –

    Exact inputs and evidence

    -113527000 − 24683000 = -138210000 USD

    24683000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    -113527000 USD · 2007-06-01 – 2008-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +31.4%

    Prior period

    USD 35.25 million

    –

    Current period

    USD 46.34 million

    –

    Exact inputs and evidence

    46339000 − 35254000 = 11085000 USD

    35254000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    46339000 USD · 2007-06-01 – 2008-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +4.3%

    Prior period

    USD 5.25 million

    –

    Current period

    USD 5.48 million

    –

    Exact inputs and evidence

    5480000 − 5252000 = 228000 USD

    5252000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    5480000 USD · 2007-06-01 – 2008-05-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2008 2007-06-01 – 2008-05-31

  • Revenue USD 408.06 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 113.53 million −28% of revenue

Cash

  • Operating cash flow USD 46.34 million 11% of revenue
  • Capital expenditure USD 5.48 million 1.3% of revenue
  • Free cash flow Derived USD 40.86 million 10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-06-01 – 2004-05-31412800000 UnavailableUnavailableUnavailable42427000 36989000 Derived
Source
2005 2004-06-01 – 2005-05-31499606000 UnavailableUnavailableUnavailable59454000 24961000 Derived
Source
2006 2005-06-01 – 2006-05-31702990000 UnavailableUnavailableUnavailable86471000 -33373000 Derived
Source
2007 2006-06-01 – 2007-05-31580990000 UnavailableUnavailableUnavailable24683000 30002000 Derived
Source
2008 2007-06-01 – 2008-05-31408064000 UnavailableUnavailableUnavailable-113527000 40859000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 408.1M 2008
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.759.2M569.4M379.6M189.8M0.020042005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue412800000
2005Revenue499606000
2006Revenue702990000
2007Revenue580990000
2008Revenue408064000

Revenue growth

Change in revenue from the same financial period one year earlier.

-29.8% 2008
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.46%26%5%-15%-35%20042005200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year21%
2006Year over year40.7%
2007Year over year-17.4%
2008Year over year-29.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Net margin -27.8% 2008
Free cash flow margin 10% 2008
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16%4%-8%-19%-31%2004-05-312005-05-312006-05-312007-05-312008-05-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004-05-31Operating marginNot reported
2005-05-31Operating marginNot reported
2006-05-31Operating marginNot reported
2007-05-31Operating marginNot reported
2008-05-31Operating marginNot reported
2004Net margin10.3%
2005Net margin11.9%
2006Net margin12.3%
2007Net margin4.2%
2008Net margin-27.8%
2004Free cash flow margin9%
2005Free cash flow margin5%
2006Free cash flow margin-4.7%
2007Free cash flow margin5.2%
2008Free cash flow margin10%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 46.3M 2008
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.52.0M31.4M10.8M-9.8M-30.4M20042005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow41330000
2005Operating cash flow31111000
2006Operating cash flow-24724000
2007Operating cash flow35254000
2008Operating cash flow46339000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 40.9M 2008
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.46.8M25.3M3.7M-17.8M-39.3M20042005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow36989000
2005Free cash flow24961000
2006Free cash flow-33373000
2007Free cash flow30002000
2008Free cash flow40859000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

77.3% 2008
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.83%63%42%21%0%2004-05-312005200620072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-05-31Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assets57.5%
2006Liabilities / assets60.4%
2007Liabilities / assets58.3%
2008Liabilities / assets77.3%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-05-31Current assets / current liabilitiesNot reportedNo source recorded
2005-05-31Current assets / current liabilitiesNot reportedNo source recorded
2006-05-31Current assets / current liabilitiesNot reportedNo source recorded
2007-05-31Current assets / current liabilitiesNot reportedNo source recorded
2008-05-31Current assets / current liabilitiesNot reportedNo source recorded

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2004 2003-06-01 – 2004-05-31
USD 42.43 million
Exact value

Exact value: 42427000 USD

2003-06-01 – 2004-05-31: 42427000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 41.33 million
Exact value

Exact value: 41330000 USD

2003-06-01 – 2004-05-31: 41330000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4.34 million
Exact value

Exact value: 4341000 USD

2003-06-01 – 2004-05-31: 4341000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 36.99 million
Calculation and evidence

41330000 − 4341000 USD

Exact free cash flow: 36989000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2005 2004-06-01 – 2005-05-31
USD 59.45 million
Exact value

Exact value: 59454000 USD

2004-06-01 – 2005-05-31: 59454000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 31.11 million
Exact value

Exact value: 31111000 USD

2004-06-01 – 2005-05-31: 31111000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.15 million
Exact value

Exact value: 6150000 USD

2004-06-01 – 2005-05-31: 6150000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 24.96 million
Calculation and evidence

31111000 − 6150000 USD

Exact free cash flow: 24961000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2006 2005-06-01 – 2006-05-31
USD 86.47 million
Exact value

Exact value: 86471000 USD

2005-06-01 – 2006-05-31: 86471000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 24.72 million
Exact value

Exact value: -24724000 USD

2005-06-01 – 2006-05-31: -24724000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.65 million
Exact value

Exact value: 8649000 USD

2005-06-01 – 2006-05-31: 8649000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 33.37 million
Calculation and evidence

-24724000 − 8649000 USD

Exact free cash flow: -33373000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2007 2006-06-01 – 2007-05-31
USD 24.68 million
Exact value

Exact value: 24683000 USD

2006-06-01 – 2007-05-31: 24683000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 35.25 million
Exact value

Exact value: 35254000 USD

2006-06-01 – 2007-05-31: 35254000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.25 million
Exact value

Exact value: 5252000 USD

2006-06-01 – 2007-05-31: 5252000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 30 million
Calculation and evidence

35254000 − 5252000 USD

Exact free cash flow: 30002000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2008 2007-06-01 – 2008-05-31
−USD 113.53 million
Exact value

Exact value: -113527000 USD

2007-06-01 – 2008-05-31: -113527000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 46.34 million
Exact value

Exact value: 46339000 USD

2007-06-01 – 2008-05-31: 46339000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.48 million
Exact value

Exact value: 5480000 USD

2007-06-01 – 2008-05-31: 5480000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 40.86 million
Calculation and evidence

46339000 − 5480000 USD

Exact free cash flow: 40859000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

12 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001340792, 1340792, edgar:1340792