Fortescue Ltd
FMG
Woodside Energy Group Ltd
WDS
Origin Energy Ltd
ORG
Telstra Group Ltd
TLS
BHP Group Ltd
BHP
(FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -4.66%382.7M | -4.66%382.7M | -32.50%401.4M | -32.50%401.4M | 69.00%594.7M | 69.00%594.7M | 47.30%351.9M | 47.30%351.9M | 109.75%238.9M | 109.75%238.9M |
-Cash and cash equivalents | -4.66%382.7M | -4.66%382.7M | -32.50%401.4M | -32.50%401.4M | 69.00%594.7M | 69.00%594.7M | 47.30%351.9M | 47.30%351.9M | 109.75%238.9M | 109.75%238.9M |
Receivables | -33.92%105.4M | -33.92%105.4M | 38.21%159.5M | 38.21%159.5M | -3.27%115.4M | -3.27%115.4M | 50.44%119.3M | 50.44%119.3M | -55.30%79.3M | -55.30%79.3M |
-Accounts receivable | -37.06%66.9M | -37.06%66.9M | 73.69%106.3M | 73.69%106.3M | 3.03%61.2M | 3.03%61.2M | 67.80%59.4M | 67.80%59.4M | -8.53%35.4M | -8.53%35.4M |
-Other receivables | -27.63%38.5M | -27.63%38.5M | -1.85%53.2M | -1.85%53.2M | -9.52%54.2M | -9.52%54.2M | 36.45%59.9M | 36.45%59.9M | -68.35%43.9M | -68.35%43.9M |
Hedging assets-current | -14.58%4.1M | -14.58%4.1M | 14.29%4.8M | 14.29%4.8M | -4.55%4.2M | -4.55%4.2M | 22.22%4.4M | 22.22%4.4M | --3.6M | --3.6M |
Holding assets for sale | --78.8M | --78.8M | ---- | ---- | 241.99%79M | 241.99%79M | --23.1M | --23.1M | ---- | ---- |
Other current assets | -96.21%1.1M | -96.21%1.1M | -17.14%29M | -17.14%29M | 8,650.00%35M | 8,650.00%35M | --400K | --400K | ---- | ---- |
Total current assets | -3.80%572.1M | -3.80%572.1M | -28.20%594.7M | -28.20%594.7M | 65.96%828.3M | 65.96%828.3M | 55.10%499.1M | 55.10%499.1M | 10.47%321.8M | 10.47%321.8M |
Non current assets | ||||||||||
Net PPE | -23.84%23M | -23.84%23M | -15.88%30.2M | -15.88%30.2M | 51.48%35.9M | 51.48%35.9M | -19.11%23.7M | -19.11%23.7M | 34.40%29.3M | 34.40%29.3M |
-Gross PPE | -23.84%23M | -23.84%23M | -15.88%30.2M | -15.88%30.2M | 51.48%35.9M | 51.48%35.9M | -19.11%23.7M | -19.11%23.7M | 34.40%29.3M | 34.40%29.3M |
Investment properties | ---- | ---- | ---- | ---- | ---- | ---- | 11.16%193.2M | 11.16%193.2M | 46.67%173.8M | 46.67%173.8M |
Investments and advances | -10.50%2.88B | -10.50%2.88B | 4.02%3.22B | 4.02%3.22B | 30.73%3.1B | 30.73%3.1B | 18.24%2.37B | 18.24%2.37B | 9.55%2B | 9.55%2B |
-Long term equity investment | -10.30%2.86B | -10.30%2.86B | 3.73%3.19B | 3.73%3.19B | 29.89%3.08B | 29.89%3.08B | 24.54%2.37B | 24.54%2.37B | 4.02%1.9B | 4.02%1.9B |
-Other investment | -32.32%20.1M | -32.32%20.1M | 48.50%29.7M | 48.50%29.7M | --20M | --20M | ---- | ---- | --101.2M | --101.2M |
Financial assets | -49.71%17.2M | -49.71%17.2M | -18.38%34.2M | -18.38%34.2M | 37.38%41.9M | 37.38%41.9M | -56.43%30.5M | -56.43%30.5M | 73.70%70M | 73.70%70M |
Non current accounts receivable | 8.11%4M | 8.11%4M | 8.82%3.7M | 8.82%3.7M | -42.37%3.4M | -42.37%3.4M | -52.03%5.9M | -52.03%5.9M | 11.82%12.3M | 11.82%12.3M |
Goodwill and other intangible assets | -0.44%113M | -0.44%113M | -0.44%113.5M | -0.44%113.5M | -0.61%114M | -0.61%114M | -3.53%114.7M | -3.53%114.7M | -5.48%118.9M | -5.48%118.9M |
-Goodwill | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M | 0.00%9.9M |
-Other intangible assets | -0.48%103.1M | -0.48%103.1M | -0.48%103.6M | -0.48%103.6M | -0.67%104.1M | -0.67%104.1M | -3.85%104.8M | -3.85%104.8M | -5.95%109M | -5.95%109M |
Defined pension benefit | ---- | ---- | ---- | ---- | --73.6M | --73.6M | ---- | ---- | ---- | ---- |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.5M | 0.00%1.5M |
Other non current assets | -57.40%32.5M | -57.40%32.5M | --76.3M | --76.3M | ---- | ---- | 68.24%49.8M | 68.24%49.8M | 90.97%29.6M | 90.97%29.6M |
Total non current assets | -11.68%3.07B | -11.68%3.07B | 3.38%3.48B | 3.38%3.48B | 20.77%3.36B | 20.77%3.36B | 14.26%2.79B | 14.26%2.79B | 12.75%2.44B | 12.75%2.44B |
Total assets | -10.53%3.64B | -10.53%3.64B | -2.86%4.07B | -2.86%4.07B | 27.64%4.19B | 27.64%4.19B | 19.02%3.28B | 19.02%3.28B | 12.48%2.76B | 12.48%2.76B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 7.04%7.6M | 7.04%7.6M | 2.90%7.1M | 2.90%7.1M | 53.33%6.9M | 53.33%6.9M | -77.39%4.5M | -77.39%4.5M | 165.33%19.9M | 165.33%19.9M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 112.00%15.9M | 112.00%15.9M |
-Current capital lease obligation | 7.04%7.6M | 7.04%7.6M | 2.90%7.1M | 2.90%7.1M | 53.33%6.9M | 53.33%6.9M | 12.50%4.5M | 12.50%4.5M | --4M | --4M |
Payables | 2.39%214.2M | 2.39%214.2M | -18.73%209.2M | -18.73%209.2M | 51.06%257.4M | 51.06%257.4M | 13.52%170.4M | 13.52%170.4M | 9.80%150.1M | 9.80%150.1M |
-accounts payable | -5.79%58.6M | -5.79%58.6M | -42.62%62.2M | -42.62%62.2M | 208.83%108.4M | 208.83%108.4M | 82.81%35.1M | 82.81%35.1M | -0.52%19.2M | -0.52%19.2M |
-Other payable | 5.85%155.6M | 5.85%155.6M | -1.34%147M | -1.34%147M | 10.13%149M | 10.13%149M | 3.36%135.3M | 3.36%135.3M | 11.50%130.9M | 11.50%130.9M |
Current provisions | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --100K | --100K |
Current deferred liabilities | -79.20%7.3M | -79.20%7.3M | -50.70%35.1M | -50.70%35.1M | 304.55%71.2M | 304.55%71.2M | -54.76%17.6M | -54.76%17.6M | 1,752.38%38.9M | 1,752.38%38.9M |
Other current liabilities | 225.56%43.3M | 225.56%43.3M | 160.78%13.3M | 160.78%13.3M | 264.29%5.1M | 264.29%5.1M | --1.4M | --1.4M | ---- | ---- |
Current liabilities | 2.91%272.4M | 2.91%272.4M | -22.28%264.7M | -22.28%264.7M | 75.66%340.6M | 75.66%340.6M | -7.22%193.9M | -7.22%193.9M | 42.86%209M | 42.86%209M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.04%466.9M | -0.04%466.9M | -1.33%467.1M | -1.33%467.1M | -15.45%473.4M | -15.45%473.4M | 49.19%559.9M | 49.19%559.9M | 26.15%375.3M | 26.15%375.3M |
-Long term debt | 1.07%455.5M | 1.07%455.5M | -0.71%450.7M | -0.71%450.7M | -17.35%453.9M | -17.35%453.9M | 50.80%549.2M | 50.80%549.2M | 22.42%364.2M | 22.42%364.2M |
-Long term capital lease obligation | -30.49%11.4M | -30.49%11.4M | -15.90%16.4M | -15.90%16.4M | 82.24%19.5M | 82.24%19.5M | -3.60%10.7M | -3.60%10.7M | --11.1M | --11.1M |
Long term accounts payable and other payables | 6.38%5M | 6.38%5M | 0.00%4.7M | 0.00%4.7M | 23.68%4.7M | 23.68%4.7M | 0.00%3.8M | 0.00%3.8M | -35.59%3.8M | -35.59%3.8M |
Derivative product liabilities | -7.06%38.2M | -7.06%38.2M | 2.75%41.1M | 2.75%41.1M | --40M | --40M | ---- | ---- | 26.23%7.7M | 26.23%7.7M |
Non current deferred liabilities | -45.80%12.9M | -45.80%12.9M | -15.90%23.8M | -15.90%23.8M | 54.64%28.3M | 54.64%28.3M | 0.55%18.3M | 0.55%18.3M | -51.98%18.2M | -51.98%18.2M |
Other non current liabilities | 73.13%27.7M | 73.13%27.7M | 0.63%16M | 0.63%16M | --15.9M | --15.9M | ---- | ---- | ---- | ---- |
Total non current liabilities | -0.36%550.7M | -0.36%550.7M | -1.71%552.7M | -1.71%552.7M | -3.38%562.3M | -3.38%562.3M | 43.70%582M | 43.70%582M | 16.58%405M | 16.58%405M |
Total liabilities | 0.70%823.1M | 0.70%823.1M | -9.47%817.4M | -9.47%817.4M | 16.37%902.9M | 16.37%902.9M | 26.37%775.9M | 26.37%775.9M | 24.37%614M | 24.37%614M |
Shareholders'equity | ||||||||||
Share capital | 0.02%1.85B | 0.02%1.85B | -0.10%1.85B | -0.10%1.85B | 7.92%1.85B | 7.92%1.85B | -0.53%1.72B | -0.53%1.72B | -0.54%1.73B | -0.54%1.73B |
-common stock | 0.02%1.85B | 0.02%1.85B | -0.10%1.85B | -0.10%1.85B | 7.92%1.85B | 7.92%1.85B | -0.53%1.72B | -0.53%1.72B | -0.54%1.73B | -0.54%1.73B |
Retained earnings | -31.11%964M | -31.11%964M | -0.33%1.4B | -0.33%1.4B | 106.33%1.4B | 106.33%1.4B | 76.82%680.4M | 76.82%680.4M | 86.80%384.8M | 86.80%384.8M |
Gains losses not affecting retained earnings | 8.16%5.3M | 8.16%5.3M | 148.04%4.9M | 148.04%4.9M | 60.62%-10.2M | 60.62%-10.2M | 15.08%-25.9M | 15.08%-25.9M | 3.48%-30.5M | 3.48%-30.5M |
Total stockholders'equity | -13.35%2.82B | -13.35%2.82B | 0.27%3.26B | 0.27%3.26B | 36.91%3.25B | 36.91%3.25B | 13.99%2.37B | 13.99%2.37B | 8.93%2.08B | 8.93%2.08B |
Noncontrolling interests | ---- | ---- | ---- | ---- | -68.58%43.2M | -68.58%43.2M | 109.92%137.5M | 109.92%137.5M | 30.22%65.5M | 30.22%65.5M |
Total equity | -13.35%2.82B | -13.35%2.82B | -1.05%3.26B | -1.05%3.26B | 31.13%3.29B | 31.13%3.29B | 16.92%2.51B | 16.92%2.51B | 9.48%2.15B | 9.48%2.15B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |