Fortescue Ltd
FMG
National Australia Bank Ltd
NAB
CommBank
CBA
BHP Group Ltd
BHP
Origin Energy Ltd
ORG
(FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | (FY)Jun 30, 2019 | (Q4)Jun 30, 2019 | (FY)Jun 30, 2018 | (Q4)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 34.77%8.68M | 34.77%8.68M | -21.28%6.44M | -21.28%6.44M | 58.22%8.18M | 58.22%8.18M | -28.72%5.17M | -28.72%5.17M | -5.09%7.26M | -5.09%7.26M |
-Cash and cash equivalents | 34.77%8.68M | 34.77%8.68M | -21.28%6.44M | -21.28%6.44M | 58.22%8.18M | 58.22%8.18M | -28.72%5.17M | -28.72%5.17M | -5.09%7.26M | -5.09%7.26M |
Receivables | 1.69%31.06M | 1.69%31.06M | 4.36%30.55M | 4.36%30.55M | 28.27%29.27M | 28.27%29.27M | -17.87%22.82M | -17.87%22.82M | 8.08%27.78M | 8.08%27.78M |
-Accounts receivable | 1.73%30.77M | 1.73%30.77M | 2.60%30.24M | 2.60%30.24M | 29.15%29.48M | 29.15%29.48M | -17.89%22.82M | -17.89%22.82M | 6.32%27.8M | 6.32%27.8M |
-Other receivables | 0.77%524K | 0.77%524K | --520K | --520K | ---- | ---- | ---- | ---- | ---- | ---- |
-Recievables adjustments allowances | -4.57%-229K | -4.57%-229K | -4.78%-219K | -4.78%-219K | -3,383.33%-209K | -3,383.33%-209K | 62.50%-6K | 62.50%-6K | 96.36%-16K | 96.36%-16K |
Inventory | -18.05%336K | -18.05%336K | -40.49%410K | -40.49%410K | -76.72%689K | -76.72%689K | 0.54%2.96M | 0.54%2.96M | -18.79%2.94M | -18.79%2.94M |
Prepaid assets | 148.64%1.09M | 148.64%1.09M | -52.33%440K | -52.33%440K | -25.08%923K | -25.08%923K | 35.09%1.23M | 35.09%1.23M | -88.21%912K | -88.21%912K |
Current deferred assets | -53.23%239K | -53.23%239K | 3.65%511K | 3.65%511K | -2.57%493K | -2.57%493K | 716.13%506K | 716.13%506K | -46.55%62K | -46.55%62K |
Holding assets for sale | ---- | ---- | --1.68M | --1.68M | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | -2.82%19.38M | -2.82%19.38M | 32.98%19.94M | 32.98%19.94M | 42.48%15M | 42.48%15M | -13.45%10.53M | -13.45%10.53M | 92.57%12.16M | 92.57%12.16M |
Total current assets | 1.37%60.79M | 1.37%60.79M | 9.93%59.97M | 9.93%59.97M | 26.25%54.55M | 26.25%54.55M | -15.46%43.21M | -15.46%43.21M | -0.17%51.11M | -0.17%51.11M |
Non current assets | ||||||||||
Net PPE | -19.36%1.8M | -19.36%1.8M | -47.43%2.23M | -47.43%2.23M | -44.90%4.24M | -44.90%4.24M | 276.12%7.7M | 276.12%7.7M | -15.16%2.05M | -15.16%2.05M |
-Gross PPE | 2.82%17.14M | 2.82%17.14M | 11.40%16.67M | 11.40%16.67M | -28.23%14.96M | -28.23%14.96M | 87.62%20.85M | 87.62%20.85M | 7.47%11.11M | 7.47%11.11M |
-Accumulated depreciation | -6.25%-15.34M | -6.25%-15.34M | -34.70%-14.44M | -34.70%-14.44M | 18.46%-10.72M | 18.46%-10.72M | -45.02%-13.15M | -45.02%-13.15M | -14.36%-9.06M | -14.36%-9.06M |
Investments and advances | ---- | ---- | ---- | ---- | 12.29%914K | 12.29%914K | 96.62%814K | 96.62%814K | 32.27%414K | 32.27%414K |
-Long term equity investment | ---- | ---- | ---- | ---- | 12.29%914K | 12.29%914K | 96.62%814K | 96.62%814K | 32.27%414K | 32.27%414K |
Non current accounts receivable | 236.71%6.65M | 236.71%6.65M | 113.05%1.98M | 113.05%1.98M | -72.23%927K | -72.23%927K | 81.91%3.34M | 81.91%3.34M | -73.11%1.84M | -73.11%1.84M |
Goodwill and other intangible assets | -38.70%407K | -38.70%407K | 242.27%664K | 242.27%664K | -95.78%194K | -95.78%194K | -3.16%4.6M | -3.16%4.6M | -2.44%4.75M | -2.44%4.75M |
-Goodwill | ---- | ---- | ---- | ---- | -95.78%194K | -95.78%194K | 0.00%4.6M | 0.00%4.6M | 0.00%4.6M | 0.00%4.6M |
-Other intangible assets | -38.70%407K | -38.70%407K | --664K | --664K | ---- | ---- | ---- | ---- | -44.24%150K | -44.24%150K |
Non current deferred assets | -3.34%3.15M | -3.34%3.15M | -6.03%3.26M | -6.03%3.26M | 1,893.10%3.47M | 1,893.10%3.47M | 95.51%174K | 95.51%174K | -90.56%89K | -90.56%89K |
Other non current assets | -8.61%7.57M | -8.61%7.57M | -23.32%8.28M | -23.32%8.28M | 38.01%10.8M | 38.01%10.8M | -0.52%7.83M | -0.52%7.83M | 5.98%7.87M | 5.98%7.87M |
Total non current assets | 19.28%19.58M | 19.28%19.58M | -20.13%16.41M | -20.13%16.41M | -15.98%20.55M | -15.98%20.55M | 43.83%24.46M | 43.83%24.46M | -25.38%17M | -25.38%17M |
Total assets | 5.22%80.37M | 5.22%80.37M | 1.70%76.38M | 1.70%76.38M | 10.99%75.1M | 10.99%75.1M | -0.66%67.67M | -0.66%67.67M | -7.93%68.12M | -7.93%68.12M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 21.49%9.69M | 21.49%9.69M | -36.48%7.98M | -36.48%7.98M | 239.75%12.56M | 239.75%12.56M | -12.75%3.7M | -12.75%3.7M | -47.81%4.24M | -47.81%4.24M |
-Current debt | 24.55%8.68M | 24.55%8.68M | -35.27%6.97M | -35.27%6.97M | 406.45%10.76M | 406.45%10.76M | -49.83%2.13M | -49.83%2.13M | -47.81%4.24M | -47.81%4.24M |
-Current capital lease obligation | 0.40%1.01M | 0.40%1.01M | -43.73%1.01M | -43.73%1.01M | 14.26%1.8M | 14.26%1.8M | --1.57M | --1.57M | ---- | ---- |
Payables | -23.20%6.84M | -23.20%6.84M | -13.46%8.91M | -13.46%8.91M | 60.82%10.3M | 60.82%10.3M | -0.17%6.4M | -0.17%6.4M | -22.95%6.41M | -22.95%6.41M |
-accounts payable | -53.31%789K | -53.31%789K | -32.91%1.69M | -32.91%1.69M | 7.01%2.52M | 7.01%2.52M | -0.47%2.35M | -0.47%2.35M | -58.23%2.37M | -58.23%2.37M |
-Other payable | -16.15%6.06M | -16.15%6.06M | -7.16%7.22M | -7.16%7.22M | 92.10%7.78M | 92.10%7.78M | 0.00%4.05M | 0.00%4.05M | 52.10%4.05M | 52.10%4.05M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --161K | --161K |
Pension and other retirement benefit plans | 4.64%3.97M | 4.64%3.97M | -1.84%3.79M | -1.84%3.79M | 2.99%3.86M | 2.99%3.86M | 1.57%3.75M | 1.57%3.75M | 7.96%3.69M | 7.96%3.69M |
Current deferred liabilities | 49.68%9.02M | 49.68%9.02M | 5,636.19%6.02M | 5,636.19%6.02M | -98.75%105K | -98.75%105K | 4,390.37%8.4M | 4,390.37%8.4M | -28.35%187K | -28.35%187K |
Other current liabilities | -10.14%23.69M | -10.14%23.69M | 11.11%26.36M | 11.11%26.36M | 127.34%23.73M | 127.34%23.73M | -48.26%10.44M | -48.26%10.44M | 29.25%20.17M | 29.25%20.17M |
Current liabilities | 0.27%53.2M | 0.27%53.2M | 4.98%53.06M | 4.98%53.06M | 54.66%50.55M | 54.66%50.55M | -6.25%32.68M | -6.25%32.68M | -2.43%34.86M | -2.43%34.86M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -83.03%131K | -83.03%131K | -61.61%772K | -61.61%772K | -57.43%2.01M | -57.43%2.01M | 687.33%4.72M | 687.33%4.72M | -74.36%600K | -74.36%600K |
-Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -74.36%600K | -74.36%600K |
-Long term capital lease obligation | -83.03%131K | -83.03%131K | -61.61%772K | -61.61%772K | -57.43%2.01M | -57.43%2.01M | --4.72M | --4.72M | ---- | ---- |
Employee benefits | 10.76%175K | 10.76%175K | -15.05%158K | -15.05%158K | -18.06%186K | -18.06%186K | 4.13%227K | 4.13%227K | -24.04%218K | -24.04%218K |
Non current deferred liabilities | 29.98%1.6M | 29.98%1.6M | 4.05%1.23M | 4.05%1.23M | -14.74%1.19M | -14.74%1.19M | 1.98%1.39M | 1.98%1.39M | 15.30%1.36M | 15.30%1.36M |
Other non current liabilities | 928.36%689K | 928.36%689K | -45.97%67K | -45.97%67K | -76.20%124K | -76.20%124K | 236.13%521K | 236.13%521K | -93.44%155K | -93.44%155K |
Total non current liabilities | 16.49%2.6M | 16.49%2.6M | -36.38%2.23M | -36.38%2.23M | -48.90%3.51M | -48.90%3.51M | 193.67%6.86M | 193.67%6.86M | -62.14%2.34M | -62.14%2.34M |
Total liabilities | 0.92%55.8M | 0.92%55.8M | 2.30%55.29M | 2.30%55.29M | 36.69%54.05M | 36.69%54.05M | 6.31%39.54M | 6.31%39.54M | -11.22%37.2M | -11.22%37.2M |
Shareholders'equity | ||||||||||
Share capital | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M |
-common stock | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M | 0.00%34.02M |
Retained earnings | 26.42%-8.97M | 26.42%-8.97M | 3.58%-12.19M | 3.58%-12.19M | -104.41%-12.65M | -104.41%-12.65M | -99.90%-6.19M | -99.90%-6.19M | -40.62%-3.1M | -40.62%-3.1M |
Gains losses not affecting retained earnings | 13.18%-1M | 13.18%-1M | -85.07%-1.15M | -85.07%-1.15M | -342.41%-623K | -342.41%-623K | -22.36%257K | -22.36%257K | 23.05%331K | 23.05%331K |
Total stockholders'equity | 16.32%24.05M | 16.32%24.05M | -0.37%20.67M | -0.37%20.67M | -26.13%20.75M | -26.13%20.75M | -10.13%28.09M | -10.13%28.09M | -2.59%31.25M | -2.59%31.25M |
Noncontrolling interests | 24.82%518K | 24.82%518K | 38.33%415K | 38.33%415K | 782.35%300K | 782.35%300K | 110.18%34K | 110.18%34K | ---334K | ---334K |
Total equity | 16.49%24.56M | 16.49%24.56M | 0.18%21.09M | 0.18%21.09M | -25.15%21.05M | -25.15%21.05M | -9.05%28.12M | -9.05%28.12M | -3.63%30.92M | -3.63%30.92M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |