Origin Energy Ltd
ORG
BHP Group Ltd
BHP
ANZ Group Holdings Ltd
ANZ
Westpac Banking Corp
WBC
Woodside Energy Group Ltd
WDS
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -60.77%93.2M | -60.77%93.2M | 22.47%137.9M | 126.70%380.4M | 143.53%472.7M | 25.71%237.6M | 25.71%237.6M | -46.79%112.6M | 242.45%167.8M | 183.36%194.1M |
-Cash and cash equivalents | -60.77%93.2M | -60.77%93.2M | 22.47%137.9M | 126.70%380.4M | 143.53%472.7M | 25.71%237.6M | 25.71%237.6M | -46.79%112.6M | 242.45%167.8M | 183.36%194.1M |
Receivables | 74.64%300.9M | 74.64%300.9M | 86.86%281.6M | 84.54%286.4M | 54.12%222.7M | -3.04%172.3M | -3.04%172.3M | -23.27%150.7M | -5.71%155.2M | 13.33%144.5M |
-Accounts receivable | 22.12%130.3M | 22.12%130.3M | -18.07%90.2M | -23.06%94.1M | -17.18%93.5M | -24.65%106.7M | -24.65%106.7M | -32.87%110.1M | -7.91%122.3M | 7.01%112.9M |
-Taxes receivable | 178.64%82.2M | 178.64%82.2M | 296.85%100.8M | 345.49%113.6M | 283.96%71.8M | 34.09%29.5M | 34.09%29.5M | 33.68%25.4M | 18.60%25.5M | 48.41%18.7M |
-Other receivables | 144.88%88.4M | 144.88%88.4M | 496.05%90.6M | 963.51%78.7M | 344.96%57.4M | 156.03%36.1M | 156.03%36.1M | 13.43%15.2M | -28.16%7.4M | 37.23%12.9M |
Inventory | 92.00%417.6M | 92.00%417.6M | 92.21%389.6M | 68.40%333.1M | 78.60%328.8M | 42.81%217.5M | 42.81%217.5M | 42.95%202.7M | 26.55%197.8M | 22.33%184.1M |
Prepaid assets | 153.25%42.8M | 153.25%42.8M | 661.19%51M | 636.67%66.3M | 204.95%30.8M | 45.69%16.9M | 45.69%16.9M | -2.90%6.7M | 23.29%9M | 13.48%10.1M |
Hedging assets-current | ---- | ---- | 33.33%400K | -50.00%400K | -33.33%200K | ---- | ---- | -72.73%300K | 0.00%800K | -25.00%300K |
Other current assets | 35.90%5.3M | 35.90%5.3M | -1.92%5.1M | 138.10%5M | -78.43%5.5M | -70.90%3.9M | -70.90%3.9M | -67.70%5.2M | -74.70%2.1M | 193.10%25.5M |
Total current assets | 32.64%859.8M | 32.64%859.8M | 81.01%865.6M | 101.16%1.07B | 89.89%1.06B | 19.15%648.2M | 19.15%648.2M | -16.68%478.2M | 37.90%532.7M | 53.25%558.6M |
Non current assets | ||||||||||
Net PPE | 230.59%7.42B | 230.59%7.42B | 497.81%7.3B | 519.52%7.09B | 555.12%6.85B | 130.59%2.24B | 130.59%2.24B | 37.73%1.22B | 41.49%1.14B | 40.56%1.05B |
-Gross PPE | 209.17%7.77B | 209.17%7.77B | 415.95%7.65B | 424.60%7.4B | 445.61%7.13B | 104.94%2.51B | 104.94%2.51B | 30.58%1.48B | 33.42%1.41B | 31.97%1.31B |
-Accumulated depreciation | -30.51%-351.2M | -30.51%-351.2M | -32.48%-345.5M | -15.84%-307.8M | -6.93%-279.1M | -6.32%-269.1M | -6.32%-269.1M | -5.03%-260.8M | -7.14%-265.7M | -6.01%-261M |
Investments and advances | 283.91%133.6M | 283.91%133.6M | -83.38%83.9M | -91.62%38.2M | -82.86%77.7M | -92.10%34.8M | -92.10%34.8M | 16.34%504.8M | 8.17%455.7M | 1,257.19%453.3M |
-Other investment | 283.91%133.6M | 283.91%133.6M | --83.9M | ---- | --77.7M | --34.8M | --34.8M | ---- | ---- | ---- |
Non current accounts receivable | 80.74%136.1M | 80.74%136.1M | 13.36%123.9M | 18.15%132.8M | -1.17%84.6M | -10.36%75.3M | -10.36%75.3M | 35.95%109.3M | 49.27%112.4M | 25.51%85.6M |
Non current prepaid assets | 85.87%51.3M | 85.87%51.3M | 4.18%27.4M | 34.54%26.1M | 32.67%26.8M | 60.47%27.6M | 60.47%27.6M | 61.35%26.3M | 22.01%19.4M | 30.32%20.2M |
Goodwill and other intangible assets | 714.73%1.43B | 714.73%1.43B | 113,166.67%1.36B | 96,928.57%1.36B | 97,642.86%1.37B | 12,414.29%175.2M | 12,414.29%175.2M | -20.00%1.2M | 0.00%1.4M | 0.00%1.4M |
-Goodwill | 1,029.16%1.36B | 1,029.16%1.36B | --1.29B | --1.3B | --1.31B | --120.7M | --120.7M | ---- | ---- | ---- |
-Other intangible assets | 18.35%64.5M | 18.35%64.5M | 5,400.00%66M | 4,050.00%58.1M | 4,078.57%58.5M | 3,792.86%54.5M | 3,792.86%54.5M | -20.00%1.2M | 0.00%1.4M | 0.00%1.4M |
Non current deferred assets | 2,600.00%37.8M | 2,600.00%37.8M | 11,950.00%48.2M | 32,600.00%32.7M | 5,028.57%35.9M | 250.00%1.4M | 250.00%1.4M | -20.00%400K | -83.33%100K | --700K |
Other non current assets | 431.22%125.9M | 431.22%125.9M | 907.33%192.4M | 916.20%181.9M | 1,832.67%289.9M | 71.74%23.7M | 71.74%23.7M | 39.42%19.1M | 50.42%17.9M | -5.06%15M |
Total non current assets | 261.37%9.33B | 261.37%9.33B | 385.37%9.14B | 405.89%8.86B | 438.48%8.73B | 68.73%2.58B | 68.73%2.58B | 31.36%1.88B | 31.16%1.75B | 84.68%1.62B |
Total assets | 215.47%10.19B | 215.47%10.19B | 323.73%10B | 334.81%9.93B | 349.17%9.79B | 55.73%3.23B | 55.73%3.23B | 17.63%2.36B | 32.67%2.28B | 75.46%2.18B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 7,867.57%294.8M | 7,867.57%294.8M | 26,736.36%295.2M | 5,080.00%51.8M | 8,154.55%90.8M | 311.11%3.7M | 311.11%3.7M | -92.41%1.1M | -93.15%1M | 0.00%1.1M |
-Current debt | 11,937.50%288.9M | 11,937.50%288.9M | --288.4M | --43.4M | --80.6M | --2.4M | --2.4M | ---- | ---- | ---- |
-Current capital lease obligation | 353.85%5.9M | 353.85%5.9M | 518.18%6.8M | 740.00%8.4M | 827.27%10.2M | 44.44%1.3M | 44.44%1.3M | 10.00%1.1M | -9.09%1M | 0.00%1.1M |
Payables | 111.88%262.1M | 111.88%262.1M | 188.97%209.5M | 168.94%225.1M | 210.40%286.5M | 30.35%123.7M | 30.35%123.7M | -8.92%72.5M | -1.30%83.7M | 42.00%92.3M |
-accounts payable | 78.16%205.6M | 78.16%205.6M | 112.38%151M | 82.36%146.8M | 204.79%197.2M | 41.25%115.4M | 41.25%115.4M | -1.52%71.1M | -2.90%80.5M | 4.02%64.7M |
-Total tax payable | 580.72%56.5M | 580.72%56.5M | 4,078.57%58.5M | 2,346.88%78.3M | 223.55%89.3M | -37.12%8.3M | -37.12%8.3M | -81.08%1.4M | 68.42%3.2M | 885.71%27.6M |
Current accrued expenses | 39.29%185.4M | 39.29%185.4M | 219.50%167.1M | 186.86%150.6M | 224.93%113.4M | 290.32%133.1M | 290.32%133.1M | -10.29%52.3M | 23.24%52.5M | -33.01%34.9M |
Current provisions | 80.00%900K | 80.00%900K | 366.67%2.8M | 400.00%3M | 333.33%2.6M | -16.67%500K | -16.67%500K | 20.00%600K | 0.00%600K | 20.00%600K |
Pension and other retirement benefit plans | 9.38%3.5M | 9.38%3.5M | 166.67%5.6M | 342.86%6.2M | 1,414.29%10.6M | 18.52%3.2M | 18.52%3.2M | -4.55%2.1M | -12.50%1.4M | -22.22%700K |
Current deferred liabilities | 861.36%42.3M | 861.36%42.3M | 468.04%55.1M | 1,513.04%37.1M | 1,124.00%30.6M | -71.61%4.4M | -71.61%4.4M | 32.88%9.7M | -42.50%2.3M | 257.14%2.5M |
Current liabilities | 193.75%789M | 193.75%789M | 431.67%735.3M | 234.84%473.8M | 304.62%534.5M | 80.63%268.6M | 80.63%268.6M | -15.15%138.3M | -4.91%141.5M | 9.81%132.1M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 133.49%712.6M | 133.49%712.6M | 95.37%485.7M | 155.81%636.2M | 121.88%547.6M | 24.01%305.2M | 24.01%305.2M | 1.18%248.6M | 1.22%248.7M | 0.41%246.8M |
-Long term debt | 124.20%671.7M | 124.20%671.7M | 79.35%436M | 143.35%590.6M | 107.47%502.7M | 23.85%299.6M | 23.85%299.6M | 0.62%243.1M | 0.62%242.7M | 0.62%242.3M |
-Long term capital lease obligation | 630.36%40.9M | 630.36%40.9M | 803.64%49.7M | 660.00%45.6M | 897.78%44.9M | 33.33%5.6M | 33.33%5.6M | 34.15%5.5M | 33.33%6M | -10.00%4.5M |
Non current accrued expenses | --53.4M | --53.4M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Long term provisions | 88.14%22.2M | 88.14%22.2M | 213.43%21M | 195.52%19.8M | 157.32%21.1M | 45.68%11.8M | 45.68%11.8M | 11.67%6.7M | -12.99%6.7M | 9.33%8.2M |
Employee benefits | 13.43%7.6M | 13.43%7.6M | 24.59%7.6M | 0.00%7.2M | 16.13%7.2M | 31.37%6.7M | 31.37%6.7M | 3.39%6.1M | 26.32%7.2M | -6.06%6.2M |
Non current deferred liabilities | 303.57%1.39B | 303.57%1.39B | 639.29%1.55B | 654.69%1.63B | 663.76%1.65B | 60.77%344.2M | 60.77%344.2M | -5.37%209.7M | 769.48%216.5M | 2,702.60%215.8M |
Other non current liabilities | 261.22%35.4M | 261.22%35.4M | 537.84%70.8M | 584.31%69.8M | 609.80%72.4M | 7.69%9.8M | 7.69%9.8M | 5.71%11.1M | 20.00%10.2M | 78.95%10.2M |
Total non current liabilities | 227.62%2.22B | 227.62%2.22B | 342.85%2.14B | 383.73%2.37B | 371.37%2.3B | 40.46%677.7M | 40.46%677.7M | -1.53%482.2M | 67.28%489.3M | 78.27%487.2M |
Total liabilities | 218.01%3.01B | 218.01%3.01B | 362.64%2.87B | 350.33%2.84B | 357.13%2.83B | 49.92%946.3M | 49.92%946.3M | -4.93%620.5M | 42.94%630.8M | 57.34%619.3M |
Shareholders'equity | ||||||||||
Share capital | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
-common stock | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
Additional paid-in capital | 377.22%5.59B | 377.22%5.59B | 378.42%5.58B | 379.08%5.58B | 379.73%5.57B | 0.86%1.17B | 0.86%1.17B | 0.77%1.17B | 0.80%1.16B | 49.08%1.16B |
Retained earnings | 15.53%767.7M | 15.53%767.7M | 24.74%781.9M | 41.97%765.8M | 51.40%680.1M | 98.71%664.5M | 98.71%664.5M | 149.03%626.8M | 209.82%539.4M | 293.69%449.2M |
Less: Treasury stock | -10.00%900K | -10.00%900K | 11.11%1M | 11.11%1M | 11.11%1M | 11.11%1M | 11.11%1M | 12.50%900K | 0.00%900K | 12.50%900K |
Gains losses not affecting retained earnings | -81.53%-90.4M | -81.53%-90.4M | -27.83%-66.6M | -60.32%-80M | -41.58%-69.8M | 2.35%-49.8M | 2.35%-49.8M | 3.87%-52.1M | -3.31%-49.9M | -12.56%-49.3M |
Total stockholders'equity | 250.96%6.26B | 250.96%6.26B | 261.72%6.3B | 278.87%6.26B | 296.12%6.18B | 23.65%1.78B | 23.65%1.78B | 28.50%1.74B | 29.13%1.65B | 83.86%1.56B |
Noncontrolling interests | 83.93%918.9M | 83.93%918.9M | --837.8M | --826.8M | --778.9M | --499.6M | --499.6M | ---- | ---- | ---- |
Total equity | 214.42%7.18B | 214.42%7.18B | 309.85%7.13B | 328.89%7.09B | 346.02%6.96B | 58.27%2.28B | 58.27%2.28B | 28.50%1.74B | 29.13%1.65B | 83.86%1.56B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |