Origin Energy Ltd
ORG
Woodside Energy Group Ltd
WDS
Westpac Banking Corp
WBC
Telstra Group Ltd
TLS
BHP Group Ltd
BHP
(FY)Mar 30, 2024 | (FY)Mar 30, 2023 | (FY)Mar 30, 2022 | (FY)Mar 30, 2021 | (FY)Mar 30, 2020 | (FY)Mar 30, 2019 | (FY)Mar 30, 2018 | (FY)Mar 30, 2017 | (FY)Mar 30, 2016 | (FY)Mar 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -32.23%82M | -58.26%121M | -23.23%289.9M | 160.77%377.6M | 2.91%144.8M | 6.35%140.7M | 116.00%132.3M | 226.83%61.25M | 37.59%18.74M | 30.49%13.62M |
-Cash and cash equivalents | -32.23%82M | 34.59%121M | -7.61%89.9M | 45.01%97.3M | 39.21%67.1M | 51.10%48.2M | -47.92%31.9M | 226.83%61.25M | 37.59%18.74M | 30.49%13.62M |
-Short term investments | ---- | ---- | -28.65%200M | 260.75%280.3M | -16.00%77.7M | -7.87%92.5M | --100.4M | ---- | ---- | ---- |
Receivables | 17.71%257.2M | 25.29%218.5M | -21.62%174.4M | -0.09%222.5M | 41.04%222.7M | 8.15%157.9M | 12.62%146M | -1.31%129.64M | 22.29%131.36M | 15.05%107.42M |
-Accounts receivable | 20.87%223M | 24.83%184.5M | -24.97%147.8M | 0.56%197M | 43.62%195.9M | 6.31%136.4M | 10.11%128.3M | -1.20%116.52M | 21.60%117.93M | 13.22%96.99M |
-Other receivables | -3.08%37.7M | 23.10%38.9M | 2.60%31.6M | 3.36%30.8M | 36.07%29.8M | 20.33%21.9M | 27.99%18.2M | -6.03%14.22M | 29.30%15.13M | 35.83%11.7M |
-Recievables adjustments allowances | 28.57%-3.5M | 2.00%-4.9M | 5.66%-5M | -76.67%-5.3M | -650.00%-3M | 20.00%-400K | 54.46%-500K | 35.56%-1.1M | -33.96%-1.7M | -39.17%-1.27M |
Inventory | -12.41%320.4M | 1.92%365.8M | 32.63%358.9M | 84.71%270.6M | 7.64%146.5M | 8.53%136.1M | -7.10%125.4M | 11.60%134.98M | 25.80%120.95M | 1.77%96.14M |
Current deferred assets | -74.79%9M | 330.12%35.7M | 29.69%8.3M | 966.67%6.4M | -57.14%600K | -17.65%1.4M | -16.79%1.7M | 8.79%2.04M | 0.37%1.88M | 38.59%1.87M |
Hedging assets-current | 9.34%36.3M | -41.13%33.2M | 31.47%56.4M | 946.34%42.9M | -78.65%4.1M | 2.13%19.2M | -11.18%18.8M | 65.46%21.17M | -47.23%12.79M | -31.39%24.24M |
Total current assets | -8.95%704.9M | -12.81%774.2M | -3.49%887.9M | 77.37%920M | 13.92%518.7M | 7.33%455.3M | 21.52%424.2M | 22.18%349.08M | 17.44%285.72M | 3.55%243.29M |
Non current assets | ||||||||||
Net PPE | 16.70%1.34B | 19.88%1.15B | 8.58%957.8M | 19.96%882.1M | 22.26%735.3M | 26.24%601.4M | 12.05%476.4M | 9.12%425.16M | 6.04%389.61M | 5.05%367.43M |
-Gross PPE | 16.36%1.9B | 17.39%1.63B | 10.13%1.39B | 19.73%1.26B | 20.62%1.05B | 21.56%874.5M | 7.49%719.4M | 10.48%669.25M | 8.50%605.78M | 7.44%558.33M |
-Accumulated depreciation | -15.55%-559.7M | -11.87%-484.4M | -13.71%-433M | -19.19%-380.8M | -16.99%-319.5M | -12.39%-273.1M | 0.44%-243M | -12.92%-244.09M | -13.24%-216.17M | -12.36%-190.9M |
Financial assets | -23.57%53.5M | -20.18%70M | -15.67%87.7M | 637.59%104M | -70.00%14.1M | 27.37%47M | 52.76%36.9M | 15.10%24.16M | 57.03%20.99M | -27.24%13.36M |
Non current accounts receivable | -91.97%2.4M | 834.38%29.9M | -57.89%3.2M | 230.43%7.6M | -11.54%2.3M | 4.00%2.6M | 1.30%2.5M | -50.70%2.47M | 48.46%5.01M | 55.75%3.37M |
Goodwill and other intangible assets | 3.27%88.4M | -1.38%85.6M | 8.50%86.8M | 8.25%80M | 20.16%73.9M | 22.02%61.5M | 13.32%50.4M | 24.38%44.48M | 59.42%35.76M | 115.57%22.43M |
-Goodwill | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1.45M |
-Other intangible assets | 3.27%88.4M | -1.38%85.6M | 8.50%86.8M | 8.25%80M | 20.16%73.9M | 22.02%61.5M | 13.32%50.4M | 24.38%44.48M | 70.43%35.76M | 134.28%20.98M |
Non current deferred assets | -4.24%92.5M | 15.55%96.6M | 2.83%83.6M | -10.36%81.3M | 133.16%90.7M | 12.10%38.9M | 5.63%34.7M | 10.51%32.85M | 49.14%29.73M | 35.85%19.93M |
Total non current assets | 10.24%1.58B | 17.32%1.43B | 5.55%1.22B | 26.05%1.16B | 21.95%916.3M | 25.05%751.4M | 13.57%600.9M | 9.98%529.11M | 12.79%481.08M | 7.88%426.53M |
Total assets | 3.50%2.28B | 4.63%2.2B | 1.54%2.11B | 44.60%2.08B | 18.92%1.44B | 17.72%1.21B | 16.73%1.03B | 14.53%878.19M | 14.48%766.8M | 6.27%669.82M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 351.64%96.2M | 25.29%21.3M | -36.09%17M | -71.15%26.6M | 432.95%92.2M | -42.14%17.3M | 41.77%29.9M | 29.50%21.09M | 15.06%16.29M | -69.09%14.15M |
-Current debt | 1,769.05%78.5M | -20.75%4.2M | -55.46%5.3M | -85.24%11.9M | 365.90%80.6M | -42.14%17.3M | 41.77%29.9M | 29.50%21.09M | 15.06%16.29M | -69.09%14.15M |
-Current capital lease obligation | 3.51%17.7M | 46.15%17.1M | -20.41%11.7M | 26.72%14.7M | --11.6M | ---- | ---- | ---- | ---- | ---- |
Payables | 0.09%219.9M | -2.87%219.7M | -3.04%226.2M | 40.88%233.3M | 22.67%165.6M | 19.68%135M | 10.44%112.8M | 0.75%102.14M | 25.04%101.38M | 13.77%81.08M |
-accounts payable | -24.65%32.4M | -20.07%43M | -5.11%53.8M | -18.18%56.7M | 25.77%69.3M | 68.50%55.1M | 11.53%32.7M | -20.68%29.32M | 33.62%36.96M | 19.13%27.66M |
-Other payable | 6.11%187.5M | 2.49%176.7M | -2.38%172.4M | 83.39%176.6M | 20.53%96.3M | -0.25%79.9M | 10.00%80.1M | 13.05%72.82M | 20.60%64.41M | 11.18%53.41M |
Current provisions | 19.43%50.4M | 46.53%42.2M | 60.00%28.8M | -56.52%18M | 437.66%41.4M | -43.80%7.7M | 78.99%13.7M | -39.94%7.65M | 65.79%12.74M | 53.65%7.69M |
Current deferred liabilities | 180.30%18.5M | -79.31%6.6M | -78.68%31.9M | 322.60%149.6M | 45.08%35.4M | 10.91%24.4M | 49.71%22M | -23.13%14.7M | 34.65%19.12M | 110.65%14.2M |
Current liabilities | 32.85%385M | -4.64%289.8M | -28.91%303.9M | 27.76%427.5M | 81.45%334.6M | 3.36%184.4M | 22.54%178.4M | -2.64%145.58M | 27.67%149.52M | -9.07%117.11M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -25.38%92.9M | 42.61%124.5M | -4.90%87.3M | 108.64%91.8M | -36.23%44M | 31.43%69M | 31.41%52.5M | -14.73%39.95M | -8.74%46.85M | -19.24%51.34M |
-Long term debt | -54.87%35.7M | 25.56%79.1M | 0.32%63M | 185.45%62.8M | -68.12%22M | 31.43%69M | 31.41%52.5M | -14.73%39.95M | -8.74%46.85M | -19.24%51.34M |
-Long term capital lease obligation | 25.99%57.2M | 86.83%45.4M | -16.21%24.3M | 31.82%29M | --22M | ---- | ---- | ---- | ---- | ---- |
Long term accounts payable and other payables | -0.93%21.4M | -10.37%21.6M | 5.70%24.1M | 15.15%22.8M | 55.91%19.8M | 47.67%12.7M | 0.34%8.6M | 9.05%8.57M | 23.80%7.86M | 29.60%6.35M |
Derivative product liabilities | 137.50%11.4M | 433.33%4.8M | -40.00%900K | -97.55%1.5M | 3,126.32%61.3M | -61.22%1.9M | -3.49%4.9M | -39.10%5.08M | 31.82%8.34M | 84.48%6.32M |
Long term provisions | -13.70%6.3M | -34.23%7.3M | 5.71%11.1M | 600.00%10.5M | -31.82%1.5M | 4.76%2.2M | 4.63%2.1M | -15.99%2.01M | 30.98%2.39M | -26.54%1.82M |
Non current deferred liabilities | 80.65%5.6M | --3.1M | ---- | ---- | ---- | 35.47%23.3M | 11.83%17.2M | 51.19%15.38M | -35.09%10.17M | -25.48%15.67M |
Total non current liabilities | -14.69%137.6M | 30.71%161.3M | -2.53%123.4M | 0.00%126.6M | 16.04%126.6M | 27.90%109.1M | 20.16%85.3M | -6.12%70.99M | -7.24%75.61M | -14.57%81.51M |
Total liabilities | 15.85%522.6M | 5.57%451.1M | -22.88%427.3M | 20.14%554.1M | 57.14%461.2M | 11.30%293.5M | 21.76%263.7M | -3.81%216.57M | 13.35%225.13M | -11.41%198.63M |
Shareholders'equity | ||||||||||
Share capital | 33.03%404M | 16.27%303.7M | 4.86%261.2M | 10.51%249.1M | 2.83%225.4M | 10.48%219.2M | 9.11%198.4M | 11.39%181.83M | 11.91%163.24M | 21.18%145.87M |
-common stock | 33.03%404M | 16.27%303.7M | 4.86%261.2M | 10.51%249.1M | 2.83%225.4M | 10.48%219.2M | 9.11%198.4M | 11.39%181.83M | 11.91%163.24M | 21.18%145.87M |
Retained earnings | -8.79%1.1B | 1.63%1.2B | 14.77%1.18B | 49.96%1.03B | 24.96%686.3M | 17.53%549.2M | 19.50%467.3M | 19.27%391.04M | 22.90%327.85M | 18.82%266.77M |
Gains losses not affecting retained earnings | 4.37%260.1M | 5.01%249.2M | -2.18%237.3M | 290.66%242.6M | -57.11%62.1M | 51.31%144.8M | 7.82%95.7M | 75.51%88.76M | -13.62%50.57M | -4.39%58.55M |
Total stockholders'equity | 0.33%1.76B | 4.39%1.75B | 10.44%1.68B | 56.18%1.52B | 6.64%973.8M | 19.94%913.2M | 15.08%761.4M | 22.15%661.63M | 14.96%541.67M | 16.02%471.19M |
Total equity | 0.33%1.76B | 4.39%1.75B | 10.44%1.68B | 56.18%1.52B | 6.64%973.8M | 19.94%913.2M | 15.08%761.4M | 22.15%661.63M | 14.96%541.67M | 16.02%471.19M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |