Westpac Banking Corp
WBC
Telstra Group Ltd
TLS
CommBank
CBA
National Australia Bank Ltd
NAB
Origin Energy Ltd
ORG
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -2,832.93%-42.91M | -67.75%-6.43M | -130.67%-7.7M | 95.49%-459K | -197.75%-28.32M | 105.94%1.57M | 13.04%-3.83M | 699.19%25.09M | -12.98%-10.17M | -7.49%-9.51M |
Net income from continuing operations | -197.38%-64.76M | 56.16%-11.13M | -172.90%-16.69M | -25.31%-13.33M | -173.31%-23.61M | -67.84%-21.78M | -132.85%-25.39M | 37.36%22.89M | -11.04%-10.64M | 5.63%-8.64M |
Operating gains losses | 286.56%32.03M | 180.55%2.86M | 150.07%5.91M | 500.93%5.19M | 3,541.90%18.07M | 16.62%-17.17M | -260.26%-3.55M | 56.89%-11.8M | -210.98%-1.3M | -115.49%-525K |
Depreciation and amortization | 4.41%284K | -35.71%63K | -4.41%65K | 22.95%75K | 80.00%81K | 267.57%272K | 133.33%98K | 227.05%68K | 892.52%61K | 788.98%45K |
Asset impairment expenditure | --4.07M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Remuneration paid in stock | 6.68%10.15M | 53.55%3.28M | -27.32%2.23M | -19.24%2.57M | 83.73%2.07M | 172.66%9.52M | 152.42%2.14M | 143.39%3.07M | 110.90%3.19M | 980.52%1.13M |
Deferred tax | -301.13%-6.25M | 98.44%-1K | --0 | --0 | -1,366.94%-6.25M | -1.05%3.11M | 77.39%-64K | -40.74%2.03M | --649K | --493K |
Other non cashItems | 31.02%321K | -46.05%41K | -445.21%-252K | 114.75%131K | 1,045.71%401K | 131.13%245K | 123.53%76K | 558.79%73K | 112.78%61K | 8.52%35K |
Change In working capital | -168.51%-18.76M | -106.77%-1.55M | -134.56%-3.03M | 323.12%4.9M | -832.75%-19.08M | 9,747.84%27.38M | 524.13%22.86M | 395.31%8.76M | -0.75%-2.2M | 31.17%-2.05M |
-Change in receivables | -743.36%-5.02M | -119.99%-4.53M | 152.58%12.24M | ---9.07M | ---3.65M | ---595K | --22.69M | ---23.28M | --0 | --0 |
-Change in payables and accrued expense | -167.43%-18.79M | -399.57%-18.11M | 10.96%26.6M | -1,070.03%-11.36M | -380.33%-15.92M | 4,738.54%27.87M | 106.07%6.04M | 3,022.62%23.97M | 58.79%1.17M | 14.17%-3.32M |
-Change in other current assets | 421.35%3.28M | -0.98%606K | 87.82%725K | 132.05%1.06M | -31.66%887K | -407.96%-1.02M | -19.26%612K | -61.79%386K | -14.83%-3.32M | 41.18%1.3M |
-Change in other current liabilities | 57.88%1.77M | 522.11%27.35M | -426.80%-25.11M | -49.02%-76K | -1,265.52%-396K | 1,257.73%1.12M | -23,042.86%-6.48M | 80,382.13%7.68M | -72.97%-51K | 3.16%-29K |
-Change in other working capital | ---- | ---- | ---17.48M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -2,832.93%-42.91M | -67.75%-6.43M | -130.67%-7.7M | 95.49%-459K | -197.75%-28.32M | 105.94%1.57M | 13.04%-3.83M | 699.19%25.09M | -12.98%-10.17M | -7.49%-9.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 112.76%12.68M | 96.80%-603K | 78.45%-4.06M | 62.35%-11.36M | 191.16%28.7M | -66.09%-99.32M | -34.59%-18.85M | -10.00%-18.82M | -73.53%-30.18M | -178.62%-31.48M |
Capital expenditure reported | 81.18%-10.68M | 99.16%-99K | 87.99%-1.96M | 68.62%-3.19M | 70.69%-5.43M | -120.44%-56.72M | -205.86%-11.75M | -57.19%-16.28M | -72.06%-10.18M | -229.58%-18.52M |
Net business purchase and sale | 202.65%34.12M | --0 | 96.44%-16K | 69.50%-4.92M | 423.01%39.06M | 2.43%-33.24M | 77.12%-4.57M | 88.86%-449K | -101.37%-16.13M | -490.90%-12.09M |
Net investment purchase and sale | --45K | --0 | --0 | --0 | --45K | --0 | --0 | --0 | --0 | --0 |
Net other investing changes | -15.52%-10.81M | 80.10%-504K | 0.10%-2.08M | 16.13%-3.25M | -473.39%-4.98M | ---9.36M | ---2.53M | 23.19%-2.09M | -11.74%-3.87M | 76.10%-868K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 112.76%12.68M | 96.80%-603K | 78.45%-4.06M | 62.35%-11.36M | 191.16%28.7M | -66.09%-99.32M | -34.59%-18.85M | -10.00%-18.82M | -73.53%-30.18M | -178.62%-31.48M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -34.02%46.34M | 37,313.41%30.52M | 3,350.85%17.13M | -433.88%-646K | -100.93%-659K | -42.07%70.24M | -213.89%-82K | -247.31%-527K | 74.87%-121K | -41.74%70.97M |
Net issuance payments of debt | --25M | 2,370.35%8.5M | 16,432.38%17.15M | -381.82%-583K | 42.37%-68K | --0 | 401.75%344K | 30.43%-105K | 78.95%-121K | 52.27%-118K |
Net common stock issuance | -65.46%24.55M | --24.55M | --0 | --0 | --0 | -41.76%71.08M | --0 | --0 | --0 | -41.76%71.08M |
Net other financing activities | -278.30%-3.21M | -495.54%-2.54M | ---17K | ---63K | ---591K | ---848K | ---426K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -34.02%46.34M | 37,313.41%30.52M | 3,350.85%17.13M | -433.88%-646K | -100.93%-659K | -42.07%70.24M | -213.89%-82K | -247.31%-527K | 74.87%-121K | -41.74%70.97M |
Net cash flow | ||||||||||
Beginning cash position | -27.73%71.73M | -31.89%64.36M | -33.55%58.98M | -44.71%71.44M | -27.73%71.73M | 54.48%99.25M | -19.64%94.5M | -36.17%88.75M | -22.11%129.22M | 54.48%99.25M |
Current changes in cash | 158.55%16.11M | 203.15%23.48M | -6.35%5.38M | 69.20%-12.47M | -100.95%-286K | -178.62%-27.52M | -24.11%-22.77M | 126.79%5.75M | -50.59%-40.47M | -70.52%29.98M |
End cash Position | 22.46%87.84M | 22.46%87.84M | -31.89%64.36M | -33.55%58.98M | -44.71%71.44M | -27.73%71.73M | -27.73%71.73M | -19.64%94.5M | -36.17%88.75M | -22.11%129.22M |
Free cash from | 2.84%-53.58M | 58.09%-6.53M | -209.59%-9.65M | 82.05%-3.65M | -20.40%-33.75M | -5.70%-55.15M | -88.87%-15.58M | 160.55%8.81M | -36.40%-20.35M | -93.74%-28.03M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |