Fortescue Ltd
FMG
Woodside Energy Group Ltd
WDS
Origin Energy Ltd
ORG
Telstra Group Ltd
TLS
BHP Group Ltd
BHP
(FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | (FY)Dec 30, 2018 | (Q4)Dec 30, 2018 | (FY)Dec 30, 2017 | (Q4)Dec 30, 2017 | (FY)Dec 30, 2016 | (Q4)Dec 30, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -69.80%609.67K | -69.80%609.67K | 6.01%2.02M | 6.01%2.02M | -47.74%1.9M | -47.74%1.9M | 485.42%3.64M | 485.42%3.64M | 9.60%622.55K | --622.55K |
-Cash and cash equivalents | -69.80%609.67K | -69.80%609.67K | 6.01%2.02M | 6.01%2.02M | -47.74%1.9M | -47.74%1.9M | 485.42%3.64M | 485.42%3.64M | 9.60%622.55K | --622.55K |
Receivables | -41.92%6.68M | -41.92%6.68M | -3.56%11.51M | -3.56%11.51M | 27.84%11.93M | 27.84%11.93M | 126.09%9.33M | 126.09%9.33M | 201.68%4.13M | --4.13M |
-Accounts receivable | -37.05%7.09M | -37.05%7.09M | 10.79%11.27M | 10.79%11.27M | 18.24%10.17M | 18.24%10.17M | 300.38%8.6M | 300.38%8.6M | 362.01%2.15M | --2.15M |
-Other receivables | 166.73%634.68K | 166.73%634.68K | -86.48%237.95K | -86.48%237.95K | 140.73%1.76M | 140.73%1.76M | -63.06%731.31K | -63.06%731.31K | 119.14%1.98M | --1.98M |
-Recievables adjustments allowances | ---1.04M | ---1.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | 21.41%26.89M | 21.41%26.89M | 15.56%22.15M | 15.56%22.15M | 16.16%19.17M | 16.16%19.17M | 142.35%16.5M | 142.35%16.5M | -11.84%6.81M | --6.81M |
Prepaid assets | 6.94%1.58M | 6.94%1.58M | -45.60%1.48M | -45.60%1.48M | 126.49%2.72M | 126.49%2.72M | 329.42%1.2M | 329.42%1.2M | 36.92%279.98K | --279.98K |
Holding assets for sale | ---- | ---- | ---- | ---- | ---- | ---- | --2.96M | --2.96M | ---- | ---- |
Other current assets | -86.38%816.7K | -86.38%816.7K | 69.94%6M | 69.94%6M | --3.53M | --3.53M | ---- | ---- | -5.99%877.04K | --877.04K |
Total current assets | -15.22%36.58M | -15.22%36.58M | 9.93%43.15M | 9.93%43.15M | 16.68%39.25M | 16.68%39.25M | 164.57%33.64M | 164.57%33.64M | 17.78%12.72M | --12.72M |
Non current assets | ||||||||||
Net PPE | -9.09%24.27M | -9.09%24.27M | -3.85%26.69M | -3.85%26.69M | 1.37%27.76M | 1.37%27.76M | -3.00%27.39M | -3.00%27.39M | -1.37%28.23M | --28.23M |
-Gross PPE | -19.84%41.65M | -19.84%41.65M | 3.86%51.96M | 3.86%51.96M | 5.16%50.03M | 5.16%50.03M | 2.73%47.57M | 2.73%47.57M | -1.65%46.31M | --46.31M |
-Accumulated depreciation | 31.20%-17.38M | 31.20%-17.38M | -13.46%-25.26M | -13.46%-25.26M | -10.30%-22.27M | -10.30%-22.27M | -11.70%-20.19M | -11.70%-20.19M | 2.09%-18.07M | ---18.07M |
Investments and advances | ---- | ---- | -0.27%103.27K | -0.27%103.27K | 1.75%103.55K | 1.75%103.55K | -1.41%101.77K | -1.41%101.77K | 2.53%103.22K | --103.22K |
-Other investment | ---- | ---- | -0.27%103.27K | -0.27%103.27K | 1.75%103.55K | 1.75%103.55K | -1.41%101.77K | -1.41%101.77K | 2.53%103.22K | --103.22K |
Non current accounts receivable | ---- | ---- | --405.88K | --405.88K | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -74.59%4.31M | -74.59%4.31M | 14.52%16.97M | 14.52%16.97M | -19.31%14.82M | -19.31%14.82M | 854.07%18.36M | 854.07%18.36M | -3.95%1.92M | --1.92M |
-Goodwill | ---- | ---- | 0.00%13.96M | 0.00%13.96M | 106.07%13.96M | 106.07%13.96M | --6.77M | --6.77M | ---- | ---- |
-Other intangible assets | 43.12%4.31M | 43.12%4.31M | 249.95%3.01M | 249.95%3.01M | -92.57%860.72K | -92.57%860.72K | 502.20%11.59M | 502.20%11.59M | -3.95%1.92M | --1.92M |
Other non current assets | 0.22%2.26M | 0.22%2.26M | 23.53%2.25M | 23.53%2.25M | 609.05%1.82M | 609.05%1.82M | 0.00%256.95K | 0.00%256.95K | --256.95K | --256.95K |
Total non current assets | -33.58%30.83M | -33.58%30.83M | 4.31%46.42M | 4.31%46.42M | -3.48%44.5M | -3.48%44.5M | 51.08%46.11M | 51.08%46.11M | -0.69%30.52M | --30.52M |
Total assets | -24.73%67.42M | -24.73%67.42M | 6.94%89.57M | 6.94%89.57M | 5.03%83.76M | 5.03%83.76M | 84.45%79.75M | 84.45%79.75M | 4.11%43.24M | --43.24M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 978.73%5.04M | 978.73%5.04M | 181.46%467.42K | 181.46%467.42K | -98.74%166.07K | -98.74%166.07K | 1,510.48%13.23M | 1,510.48%13.23M | 467.60%821.3K | --821.3K |
-Current debt | 970.30%5M | 970.30%5M | 181.46%467.42K | 181.46%467.42K | -96.73%166.07K | -96.73%166.07K | 2,194.12%5.08M | 2,194.12%5.08M | 52.94%221.3K | --221.3K |
-Current capital lease obligation | --39.4K | --39.4K | ---- | ---- | ---- | ---- | 1,258.33%8.15M | 1,258.33%8.15M | --600K | --600K |
Payables | 3.44%9.21M | 3.44%9.21M | -5.51%8.91M | -5.51%8.91M | 0.78%9.43M | 0.78%9.43M | 175.33%9.35M | 175.33%9.35M | -35.40%3.4M | --3.4M |
-accounts payable | 4.74%7.37M | 4.74%7.37M | -12.60%7.04M | -12.60%7.04M | 20.42%8.05M | 20.42%8.05M | 114.72%6.69M | 114.72%6.69M | -31.64%3.11M | --3.11M |
-Other payable | -1.46%1.84M | -1.46%1.84M | 36.06%1.87M | 36.06%1.87M | -48.50%1.37M | -48.50%1.37M | 844.26%2.67M | 844.26%2.67M | -59.77%282.24K | --282.24K |
Pension and other retirement benefit plans | -2.89%1.79M | -2.89%1.79M | 8.03%1.85M | 8.03%1.85M | 40.27%1.71M | 40.27%1.71M | 58.24%1.22M | 58.24%1.22M | 23.71%770.42K | --770.42K |
Current deferred liabilities | ---- | ---- | ---- | ---- | --134.89K | --134.89K | ---- | ---- | ---- | ---- |
Current liabilities | 43.02%16.05M | 43.02%16.05M | -1.89%11.22M | -1.89%11.22M | -51.94%11.44M | -51.94%11.44M | 377.05%23.8M | 377.05%23.8M | -26.68%4.99M | --4.99M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 169.88%13.49M | 169.88%13.49M | -77.98%5M | -77.98%5M | --22.7M | --22.7M | ---- | ---- | 96.46%27.25M | --27.25M |
-Long term debt | 160.00%13M | 160.00%13M | -77.98%5M | -77.98%5M | --22.7M | --22.7M | ---- | ---- | 244.34%19.7M | --19.7M |
-Long term capital lease obligation | --493.94K | --493.94K | ---- | ---- | ---- | ---- | ---- | ---- | -7.36%7.55M | --7.55M |
Long term accounts payable and other payables | -31.99%1.06M | -31.99%1.06M | --1.56M | --1.56M | ---- | ---- | ---- | ---- | ---- | ---- |
Employee benefits | 82.29%689.16K | 82.29%689.16K | 20.19%378.04K | 20.19%378.04K | -0.01%314.55K | -0.01%314.55K | 14.50%314.57K | 14.50%314.57K | 21.30%274.72K | --274.72K |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --2.38M | --2.38M | ---- | ---- |
Total non current liabilities | 119.64%15.25M | 119.64%15.25M | -69.84%6.94M | -69.84%6.94M | 752.92%23.02M | 752.92%23.02M | -90.20%2.7M | -90.20%2.7M | 95.25%27.53M | --27.53M |
Total liabilities | 72.30%31.3M | 72.30%31.3M | -47.28%18.16M | -47.28%18.16M | 30.03%34.46M | 30.03%34.46M | -18.51%26.5M | -18.51%26.5M | 55.56%32.52M | --32.52M |
Shareholders'equity | ||||||||||
Share capital | -0.00%210.99M | -0.00%210.99M | 16.26%211M | 16.26%211M | 0.00%181.48M | 0.00%181.48M | 48.54%181.48M | 48.54%181.48M | 3.37%122.18M | --122.18M |
-common stock | -0.00%210.99M | -0.00%210.99M | 16.26%211M | 16.26%211M | 0.00%181.48M | 0.00%181.48M | 48.54%181.48M | 48.54%181.48M | 3.37%122.18M | --122.18M |
Retained earnings | -24.27%-177.94M | -24.27%-177.94M | -5.64%-143.18M | -5.64%-143.18M | -4.19%-135.54M | -4.19%-135.54M | -14.72%-130.09M | -14.72%-130.09M | -14.11%-113.39M | ---113.39M |
Gains losses not affecting retained earnings | -14.67%3.07M | -14.67%3.07M | 6.89%3.6M | 6.89%3.6M | 81.21%3.36M | 81.21%3.36M | -4.07%1.86M | -4.07%1.86M | 6.92%1.93M | --1.93M |
Total stockholders'equity | -49.41%36.12M | -49.41%36.12M | 44.84%71.41M | 44.84%71.41M | -7.42%49.3M | -7.42%49.3M | 396.74%53.25M | 396.74%53.25M | -48.03%10.72M | --10.72M |
Total equity | -49.41%36.12M | -49.41%36.12M | 44.84%71.41M | 44.84%71.41M | -7.42%49.3M | -7.42%49.3M | 396.74%53.25M | 396.74%53.25M | -48.03%10.72M | --10.72M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |