Woodside Energy Group Ltd
WDS
Westpac Banking Corp
WBC
Telstra Group Ltd
TLS
Rio Tinto Ltd
RIO
Origin Energy Ltd
ORG
(FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (FY)Dec 30, 2023 | (FY)Dec 30, 2022 | (FY)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Dec 30, 2019 | (FY)Dec 30, 2018 | (FY)Dec 30, 2017 | (FY)Dec 30, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 70.47%54.81M | --54.81M | 37.23%32.15M | -51.07%23.43M | -20.61%47.88M | 14.44%60.31M | 86.82%52.7M | 50.59%28.21M | 57.91%18.73M | 28.03%11.86M |
-Cash and cash equivalents | 70.47%54.81M | --54.81M | 37.23%32.15M | -51.07%23.43M | -20.61%47.88M | 14.44%60.31M | 86.82%52.7M | 50.59%28.21M | 57.91%18.73M | 28.03%11.86M |
Receivables | -6.44%46.72M | --46.72M | -22.32%49.93M | -27.97%64.28M | 76.80%89.24M | -38.02%50.48M | 91.21%81.44M | 27.27%42.59M | 112.57%33.47M | 25.15%15.74M |
-Accounts receivable | -2.20%46.82M | --46.82M | -23.03%47.87M | -28.96%62.2M | 77.73%87.55M | -39.21%49.26M | 92.91%81.03M | 74.14%42M | 133.22%24.12M | 12.57%10.34M |
-Other receivables | -38.85%1.36M | --1.36M | -6.69%2.22M | 22.49%2.38M | 5.52%1.94M | 61.43%1.84M | 57.66%1.14M | -92.32%722.01K | 72.27%9.41M | 59.77%5.46M |
-Recievables adjustments allowances | -855.92%-1.45M | ---1.45M | 47.22%-152K | -19.01%-288K | 61.00%-242K | 13.70%-620.47K | -454.73%-718.98K | -121.55%-129.61K | -0.28%-58.5K | -135.65%-58.34K |
Inventory | -37.14%672K | --672K | 64.71%1.07M | --649K | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | -16.33%4.86M | --4.86M | 86.79%5.81M | -16.55%3.11M | 54.36%3.73M | 21.98%2.42M | -1.66%1.98M | 130.32%2.01M | 192.55%874.38K | --298.88K |
Current deferred assets | 11.66%2.39M | --2.39M | -13.96%2.14M | -72.20%2.49M | 8.42%8.96M | --8.27M | ---- | --414.19K | ---- | ---- |
Hedging assets-current | ---- | ---- | -60.31%104K | --262K | ---- | 570.84%1.47M | --219.82K | ---- | --95.94K | ---- |
Other current assets | 26.91%19.72M | --19.72M | -48.98%15.54M | 135.08%30.45M | -58.79%12.95M | 469.32%31.43M | -24.30%5.52M | --7.29M | ---- | ---- |
Total current assets | 21.01%129.18M | --129.18M | -14.38%106.75M | -23.40%124.67M | 5.44%162.76M | 8.82%154.37M | 76.18%141.86M | 51.44%80.52M | 90.54%53.17M | 26.54%27.91M |
Non current assets | ||||||||||
Net PPE | 37.42%6.28M | --6.28M | -64.26%4.57M | -23.32%12.79M | -23.83%16.68M | 13.72%21.89M | 457.08%19.25M | 151.45%3.46M | 163.21%1.37M | 89.22%522.15K |
-Gross PPE | 2.78%19.07M | --19.07M | -44.19%18.55M | -11.10%33.24M | 4.24%37.39M | 35.88%35.87M | 663.92%26.4M | 151.45%3.46M | 163.21%1.37M | 89.22%522.15K |
-Accumulated depreciation | 8.55%-12.79M | ---12.79M | 31.64%-13.98M | 1.27%-20.45M | -48.21%-20.72M | -95.54%-13.98M | ---7.15M | ---- | ---- | ---- |
Investments and advances | -0.97%1.43M | --1.43M | -40.20%1.45M | --2.42M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other investment | -0.97%1.43M | --1.43M | -40.20%1.45M | --2.42M | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -24.32%30.18M | --30.18M | -63.61%39.87M | -65.20%109.56M | 13.92%314.79M | -0.97%276.32M | 232.48%279.03M | -7.45%83.92M | 765.75%90.68M | 26.83%10.47M |
-Goodwill | ---- | ---- | ---- | -78.55%53.11M | 22.57%247.65M | -0.05%202.06M | 254.08%202.16M | -34.57%57.1M | 956.94%87.26M | 21.45%8.26M |
-Other intangible assets | -24.32%30.18M | --30.18M | -29.37%39.87M | -15.92%56.45M | -9.60%67.13M | -3.40%74.26M | 186.51%76.87M | 684.61%26.83M | 54.16%3.42M | 51.87%2.22M |
Non current deferred assets | -7.31%2.31M | --2.31M | -50.95%2.49M | 25.07%5.08M | -50.58%4.06M | 194.94%8.22M | --2.79M | ---- | ---- | ---- |
Other non current assets | 3,966.67%1.22M | --1.22M | -92.92%30K | -32.59%424K | -21.19%629K | -21.05%798.07K | 3,778.77%1.01M | -98.21%26.06K | 16,741.13%1.46M | 48.37%8.64K |
Total non current assets | -14.44%41.42M | --41.42M | -62.84%48.41M | -61.25%130.27M | 9.42%336.15M | 1.70%307.23M | 245.61%302.08M | -6.52%87.41M | 749.70%93.51M | 28.86%11M |
Total assets | 9.95%170.59M | --170.59M | -39.14%155.16M | -48.90%254.94M | 8.09%498.92M | 3.98%461.6M | 164.36%443.95M | 14.49%167.93M | 276.96%146.68M | 27.19%38.91M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 14.66%3.58M | --3.58M | -0.86%3.13M | -37.01%3.15M | -0.36%5M | 54.34%5.02M | --3.25M | ---- | ---- | ---- |
-Current capital lease obligation | 14.66%3.58M | --3.58M | -0.86%3.13M | -37.01%3.15M | -0.36%5M | 54.34%5.02M | --3.25M | ---- | ---- | ---- |
Payables | 3.53%28.19M | --28.19M | -31.47%27.23M | -4.49%39.74M | -5.54%41.61M | 4.15%44.05M | 62.21%42.29M | 57.88%26.07M | 88.31%16.51M | 36.42%8.77M |
-accounts payable | 3.76%14.08M | --14.08M | -45.02%13.57M | -2.47%24.69M | 16.39%25.31M | 24.38%21.75M | 19.86%17.48M | 102.40%14.59M | 71.30%7.21M | 69.11%4.21M |
-Other payable | 3.31%14.11M | --14.11M | -9.27%13.66M | -7.63%15.06M | -26.92%16.3M | -10.11%22.3M | 116.01%24.81M | 23.40%11.49M | 104.01%9.31M | 15.79%4.56M |
Current provisions | ---- | ---- | ---- | ---- | --816K | ---- | ---- | 115.87%245.84K | -46.22%113.88K | 37.83%211.74K |
Pension and other retirement benefit plans | -25.34%1.8M | --1.8M | -29.00%2.41M | 11.88%3.39M | -6.83%3.03M | 126.61%3.25M | 42.58%1.44M | 22.79%1.01M | 44.27%819.78K | 19.70%568.24K |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | -54.87%7.44M | 1,424.53%16.48M | -45.42%1.08M | 27.18%1.98M | 19.86%1.56M |
Other current liabilities | -30.92%10.29M | --10.29M | -20.82%14.89M | 16.47%18.81M | 20,903.87%16.15M | -99.71%76.89K | --26.7M | ---- | ---- | ---- |
Current liabilities | -7.96%43.86M | --43.86M | -26.78%47.66M | -2.28%65.09M | 11.31%66.61M | -33.64%59.84M | 217.42%90.17M | 46.20%28.41M | 74.92%19.43M | 32.92%11.11M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -19.89%7.46M | --7.46M | 32.51%9.31M | -30.14%7.03M | -30.08%10.06M | 13.85%14.38M | -68.17%12.63M | -25.06%39.68M | 1,225,259.42%52.95M | -25.81%4.32K |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -25.06%39.68M | 1,225,187.22%52.95M | -25.81%4.32K |
-Long term capital lease obligation | -19.89%7.46M | --7.46M | 32.51%9.31M | -30.14%7.03M | -30.08%10.06M | 13.85%14.38M | --12.63M | ---- | --3.12K | ---- |
Long term provisions | -8.82%62K | --62K | --68K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Employee benefits | 8.40%258K | --258K | -45.79%238K | 4.52%439K | -3.32%420K | 43.97%434.4K | 13.02%301.73K | -27.64%266.97K | 22.85%368.94K | --300.32K |
Non current deferred liabilities | -8.90%4.64M | --4.64M | -66.67%5.09M | 31.62%15.27M | -13.25%11.6M | 376.29%13.37M | 102.87%2.81M | 29.62%1.38M | -46.63%1.07M | 83.68%2M |
Other non current liabilities | ---- | ---- | ---- | 4.21%19.13M | --18.36M | ---- | --748.38K | ---- | ---- | ---- |
Total non current liabilities | -15.58%12.41M | --12.41M | -64.88%14.71M | 3.53%41.87M | 43.44%40.44M | 70.96%28.19M | -60.10%16.49M | -24.01%41.33M | 2,259.15%54.39M | 68.24%2.31M |
Total liabilities | -9.76%56.27M | --56.27M | -41.69%62.36M | -0.08%106.96M | 21.60%107.05M | -17.47%88.03M | 52.95%106.66M | -5.53%69.74M | 450.34%73.82M | 37.90%13.41M |
Shareholders'equity | ||||||||||
Share capital | 14.44%366.71M | --366.71M | 21.88%320.44M | 0.00%262.92M | -5.57%262.92M | 9.82%278.43M | 417.11%253.53M | -9.65%49.03M | 286.19%54.26M | 1.16%14.05M |
-common stock | 14.44%366.71M | --366.71M | 21.88%320.44M | 0.00%262.92M | -5.57%262.92M | 9.82%278.43M | 417.11%253.53M | -9.65%49.03M | 286.19%54.26M | 1.16%14.05M |
Retained earnings | -5.54%-381.17M | ---381.17M | -48.58%-361.16M | -5,951.41%-243.09M | -35.00%-4.02M | -9.82%-2.98M | 0.61%-2.71M | 9.69%-2.73M | -8.30%-3.02M | 1.08%-2.79M |
Gains losses not affecting retained earnings | -3.56%128.78M | --128.78M | 4.19%133.53M | -3.62%128.15M | 35.53%132.97M | 13.46%98.11M | 66.63%86.47M | 140.07%51.89M | 51.86%21.62M | 45.33%14.23M |
Total stockholders'equity | 23.19%114.32M | --114.32M | -37.29%92.8M | -62.24%147.99M | 4.90%391.87M | 10.76%373.57M | 243.49%337.29M | 34.77%98.19M | 185.76%72.86M | 22.20%25.5M |
Total equity | 23.19%114.32M | --114.32M | -37.29%92.8M | -62.24%147.99M | 4.90%391.87M | 10.76%373.57M | 243.49%337.29M | 34.77%98.19M | 185.76%72.86M | 22.20%25.5M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |