Origin Energy Ltd
ORG
Rio Tinto Ltd
RIO
Telstra Group Ltd
TLS
CommBank
CBA
BHP Group Ltd
BHP
(FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (FY)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | (FY)Sep 30, 2020 | (FY)Sep 30, 2019 | (FY)Sep 30, 2018 | (FY)Sep 30, 2017 | (FY)Sep 30, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 87.17%40.21M | --40.21M | 20.42%21.48M | -62.88%17.84M | -5.28%48.06M | 593.85%50.74M | -37.18%7.31M | -66.92%11.64M | 0.10%35.19M | 5,154.26%35.15M |
-Cash and cash equivalents | 87.17%40.21M | --40.21M | 20.42%21.48M | -62.88%17.84M | -5.28%48.06M | 593.85%50.74M | -37.18%7.31M | -66.92%11.64M | 0.10%35.19M | 5,154.26%35.15M |
Receivables | 21.36%881.21M | --881.21M | -10.49%726.12M | 10.99%811.18M | 21.92%730.86M | 25.22%599.46M | 7.94%478.71M | 15.55%443.48M | 1.94%383.79M | 7.74%376.47M |
-Accounts receivable | 21.10%805.28M | --805.28M | -16.41%664.99M | 14.41%795.49M | 21.63%695.27M | 30.07%571.62M | 3.63%439.48M | 14.64%424.09M | -1.32%369.94M | 8.97%374.9M |
-Other receivables | 23.07%80.88M | --80.88M | 189.22%65.71M | -49.33%22.72M | 24.27%44.84M | -17.75%36.08M | 94.77%43.87M | 9.83%22.53M | 237.82%20.51M | -42.97%6.07M |
-Recievables adjustments allowances | -8.01%-4.95M | ---4.95M | 34.89%-4.58M | 24.01%-7.03M | -12.27%-9.26M | -77.66%-8.25M | -47.76%-4.64M | 52.82%-3.14M | -47.99%-6.66M | 14.08%-4.5M |
Inventory | -17.35%446.97M | --446.97M | -3.06%540.78M | 47.61%557.85M | 25.70%377.92M | 65.72%300.66M | 0.64%181.43M | 62.27%180.29M | 1.33%111.1M | 9.31%109.64M |
Prepaid assets | 17.19%14.12M | --14.12M | 44.64%12.05M | 113.05%8.33M | 64.59%3.91M | -1.82%2.38M | 83.54%2.42M | -28.83%1.32M | -61.78%1.85M | --4.85M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | --398K | ---- | ---- | ---- |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -92.00%3.57M | 23.74%44.62M | -21.46%36.06M |
Total current assets | 6.31%1.38B | --1.38B | -6.79%1.3B | 20.20%1.4B | 21.77%1.16B | 42.22%953.24M | 4.68%670.27M | 11.06%640.29M | 2.56%576.54M | 13.22%562.17M |
Non current assets | ||||||||||
Net PPE | 25.93%339.75M | --339.75M | 62.28%269.8M | 17.28%166.26M | 6.53%141.76M | 385.57%133.07M | 0.32%27.41M | -8.59%27.32M | -2.22%29.89M | 6.64%30.56M |
-Gross PPE | 24.34%401.58M | --401.58M | 51.72%322.97M | 16.42%212.88M | 9.33%182.86M | 168.64%167.26M | 3.49%62.26M | -3.19%60.16M | 1.59%62.15M | 2.95%61.18M |
-Accumulated depreciation | -16.27%-61.83M | ---61.83M | -14.06%-53.17M | -13.44%-46.62M | -20.22%-41.1M | 1.92%-34.19M | -6.12%-34.86M | -1.80%-32.85M | -5.39%-32.26M | 0.49%-30.61M |
Investments and advances | -17.24%66.14M | --66.14M | 63.71%79.92M | -17.55%48.82M | 2.53%59.21M | 4.96%57.74M | -1.06%55.02M | 0.90%55.61M | 142.61%55.11M | 324.04%22.72M |
-Long term equity investment | 6.30%50.32M | --50.32M | -0.45%47.33M | -17.93%47.55M | 2.59%57.94M | 5.07%56.47M | -1.09%53.75M | 0.92%54.34M | 1,478.02%53.84M | -16.54%3.41M |
-Other investment | -51.44%15.82M | --15.82M | 2,467.85%32.59M | 0.00%1.27M | 0.00%1.27M | 0.00%1.27M | 0.00%1.27M | 0.00%1.27M | -93.43%1.27M | 1,421.20%19.3M |
Goodwill and other intangible assets | 31.46%538.07M | --538.07M | 12.35%409.31M | 9.52%364.32M | 8.62%332.64M | 83.54%306.25M | 29.35%166.85M | 58.80%128.99M | 679.71%81.23M | 85.54%10.42M |
-Goodwill | 38.45%320.77M | --320.77M | 16.28%231.69M | 13.76%199.25M | 19.19%175.15M | 145.01%146.95M | 25.17%59.98M | 419.94%47.92M | 349.12%9.22M | --2.05M |
-Other intangible assets | 22.34%217.3M | --217.3M | 7.61%177.62M | 4.81%165.07M | -1.13%157.49M | 49.05%159.3M | 31.83%106.88M | 12.58%81.07M | 760.79%72.01M | 48.99%8.37M |
Non current deferred assets | ---- | ---- | -66.86%15.05M | -55.78%45.41M | -1.05%102.67M | 6.77%103.77M | 24.57%97.18M | 31.38%78.01M | -7.40%59.38M | 80.03%64.13M |
Other non current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -78.22%1.3M |
Total non current assets | 21.95%943.95M | --943.95M | 23.89%774.08M | -1.80%624.8M | 5.90%636.28M | 73.42%600.83M | 19.50%346.46M | 28.51%289.93M | 74.72%225.61M | 58.98%129.12M |
Total assets | 12.15%2.33B | --2.33B | 2.70%2.07B | 12.41%2.02B | 15.63%1.8B | 52.85%1.55B | 9.30%1.02B | 15.97%930.22M | 16.04%802.15M | 19.66%691.29M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 15.19%347.72M | --347.72M | 42.43%301.86M | 10.24%211.93M | 2.70%192.24M | 85.90%187.19M | -45.27%100.7M | 41.02%184M | 7.57%130.48M | -11.34%121.3M |
-Current debt | 10.98%295M | --295M | 48.33%265.81M | 16.17%179.21M | -2.79%154.27M | 58.45%158.69M | -45.41%100.15M | 41.26%183.45M | 7.60%129.87M | -11.56%120.7M |
-Current capital lease obligation | 46.27%52.72M | --52.72M | 10.16%36.04M | -13.84%32.72M | 33.24%37.97M | 5,119.78%28.5M | -0.18%546K | -10.03%547K | 0.83%608K | 70.34%603K |
Payables | 2.74%654.16M | --654.16M | -13.54%636.7M | 13.59%736.37M | 25.37%648.29M | 43.95%517.12M | -3.41%359.22M | 4.60%371.91M | 7.23%355.54M | 20.06%331.57M |
-accounts payable | 4.07%535.69M | --535.69M | -16.58%514.73M | 12.81%617.04M | 20.81%547M | 43.92%452.78M | -3.62%314.61M | 3.70%326.41M | 3.64%314.75M | 17.39%303.71M |
-Other payable | -2.87%118.47M | --118.47M | 2.21%121.97M | 17.80%119.33M | 57.43%101.3M | 44.21%64.35M | -1.94%44.62M | 11.55%45.5M | 46.43%40.79M | 59.70%27.86M |
Current provisions | -8.09%3.34M | --3.34M | -37.42%3.64M | 68.80%5.81M | -15.39%3.44M | 35.74%4.07M | 203.34%3M | -69.56%988K | -57.67%3.25M | -16.03%7.67M |
Pension and other retirement benefit plans | 2.71%70.41M | --70.41M | -22.58%68.55M | 12.89%88.54M | 27.70%78.43M | 48.96%61.42M | -8.11%41.23M | -2.10%44.87M | 30.97%45.83M | 0.72%34.99M |
Current deferred liabilities | 616.11%1.07M | --1.07M | -97.46%149K | 502.57%5.87M | -5.80%974K | --1.03M | ---- | 969.72%1.17M | -90.00%109K | --1.09M |
Current liabilities | 6.51%1.08B | --1.08B | -3.59%1.01B | 13.55%1.05B | 19.79%923.38M | 52.90%770.83M | -16.38%504.15M | 12.65%602.93M | 7.77%535.21M | 8.70%496.62M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 109.36%383M | --383M | 101.41%182.94M | 24.93%90.83M | -28.02%72.71M | 11,509.31%101M | -18.99%870K | --1.07M | ---- | ---- |
-Long term debt | 1,085.20%182M | --182M | --15.36M | ---- | ---- | --25M | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | 19.94%201M | --201M | 84.51%167.58M | 24.93%90.83M | -4.34%72.71M | 8,635.75%76M | -18.99%870K | --1.07M | ---- | ---- |
Long term accounts payable and other payables | 37.18%12.99M | --12.99M | -41.04%9.47M | -16.38%16.06M | 167.58%19.2M | -55.93%7.18M | 28.57%16.29M | 137.10%12.67M | 39.87%5.34M | --3.82M |
Employee benefits | 31.12%5.75M | --5.75M | 13.13%4.39M | 22.92%3.88M | 15.49%3.15M | 7.39%2.73M | -49.12%2.54M | 27.37%5M | -9.77%3.92M | 34.77%4.35M |
Non current deferred liabilities | --2.85M | --2.85M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 105.59%404.58M | --404.58M | 77.67%196.79M | 16.52%110.76M | -14.29%95.06M | 462.99%110.91M | 5.12%19.7M | 102.22%18.74M | 13.44%9.27M | -11.70%8.17M |
Total liabilities | 22.65%1.48B | --1.48B | 4.17%1.21B | 13.83%1.16B | 15.50%1.02B | 68.32%881.74M | -15.74%523.85M | 14.18%621.67M | 7.86%544.47M | 8.30%504.79M |
Shareholders'equity | ||||||||||
Share capital | 0.76%1.66B | --1.66B | -0.20%1.64B | -0.27%1.65B | 0.33%1.65B | 5.32%1.65B | 9.50%1.56B | 0.32%1.43B | -2.53%1.42B | 1.98%1.46B |
-common stock | 0.76%1.66B | --1.66B | -0.20%1.64B | -0.27%1.65B | 0.33%1.65B | 5.32%1.65B | 9.50%1.56B | 0.32%1.43B | -0.01%1.42B | 7.49%1.42B |
-Other capital Stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --36.83M |
Retained earnings | -2.46%-761.83M | ---761.83M | 2.68%-743.55M | 9.97%-764.07M | 10.37%-848.69M | 9.26%-946.89M | 4.62%-1.04B | 3.96%-1.09B | 8.58%-1.14B | 4.24%-1.25B |
Gains losses not affecting retained earnings | -42.89%-53.42M | ---53.42M | -34.95%-37.39M | -3.04%-27.71M | 2.83%-26.89M | -1.62%-27.67M | -4.59%-27.23M | 5.66%-26.03M | 5.05%-27.6M | -50.53%-29.06M |
Total stockholders'equity | -2.52%840.72M | --840.72M | 0.89%862.48M | 10.24%854.86M | 15.56%775.43M | 36.48%671M | 60.27%491.66M | 20.05%306.77M | 38.82%255.54M | 66.80%184.09M |
Noncontrolling interests | 2.55%4.47M | --4.47M | -25.67%4.35M | 84.97%5.86M | 139.02%3.17M | 8.08%1.33M | -30.93%1.23M | -16.94%1.78M | -11.66%2.14M | 91.23%2.42M |
Total equity | -2.50%845.19M | --845.19M | 0.71%866.84M | 10.55%860.72M | 15.81%778.59M | 36.41%672.33M | 59.74%492.88M | 19.74%308.55M | 38.16%257.68M | 67.07%186.5M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |