Origin Energy Ltd
ORG
BHP Group Ltd
BHP
ANZ Group Holdings Ltd
ANZ
Westpac Banking Corp
WBC
Woodside Energy Group Ltd
WDS
(FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Jul 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -63.79%42M | -63.79%42M | 1.75%116M | 1.75%116M | -43.56%114M | -43.56%114M | 68.33%202M | --202M | 133.46%120M | -37.47%51.4M |
-Cash and cash equivalents | -63.79%42M | -63.79%42M | 1.75%116M | 1.75%116M | -43.56%114M | -43.56%114M | 68.33%202M | --202M | 133.46%120M | -37.47%51.4M |
Receivables | 0.41%972M | 0.41%972M | 42.14%968M | 42.14%968M | 43.07%681M | 43.07%681M | 10.44%476M | --476M | 235.93%431M | -0.62%128.3M |
-Accounts receivable | -7.17%246M | -7.17%246M | 21.00%265M | 21.00%265M | 7.35%219M | 7.35%219M | -17.07%204M | --204M | 132.08%246M | -17.70%106M |
-Other receivables | 3.48%744M | 3.48%744M | 50.10%719M | 50.10%719M | 64.04%479M | 64.04%479M | 31.53%292M | --292M | 361.54%222M | 43.15%48.1M |
-Recievables adjustments allowances | -12.50%-18M | -12.50%-18M | 5.88%-16M | 5.88%-16M | 15.00%-17M | 15.00%-17M | 45.95%-20M | ---20M | -43.41%-37M | 22.52%-25.8M |
Inventory | -29.91%82M | -29.91%82M | -24.52%117M | -24.52%117M | 63.16%155M | 63.16%155M | 86.27%95M | --95M | 920.00%51M | 2.04%5M |
Prepaid assets | -25.93%60M | -25.93%60M | -2.41%81M | -2.41%81M | 38.33%83M | 38.33%83M | -24.05%60M | --60M | 311.46%79M | 28.86%19.2M |
Hedging assets-current | 150.00%5M | 150.00%5M | --2M | --2M | ---- | ---- | ---- | ---- | ---- | 71.43%1.2M |
Holding assets for sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2M | ---- |
Other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.1M |
Total current assets | -9.58%1.16B | -9.58%1.16B | 24.30%1.28B | 24.30%1.28B | 24.01%1.03B | 24.01%1.03B | 21.96%833M | --833M | 220.36%683M | -8.02%213.2M |
Non current assets | ||||||||||
Net PPE | -3.09%5.33B | -3.09%5.33B | 7.77%5.5B | 7.77%5.5B | 8.29%5.11B | 8.29%5.11B | 10.44%4.72B | --4.72B | 215.11%4.27B | 8.49%1.36B |
-Gross PPE | 3.07%8.71B | 3.07%8.71B | 0.09%8.45B | 0.09%8.45B | -0.79%8.44B | -0.79%8.44B | 11.66%8.51B | --8.51B | 213.24%7.62B | 94.74%2.43B |
-Accumulated depreciation | -14.57%-3.37B | -14.57%-3.37B | 11.67%-2.94B | 11.67%-2.94B | 12.08%-3.33B | 12.08%-3.33B | -13.20%-3.79B | ---3.79B | -210.90%-3.35B | ---1.08B |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -36.84%1.2M |
-Financial asset investment | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.2M |
-Including:Trading securities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.2M |
Financial assets | ---- | ---- | --3M | --3M | ---- | ---- | ---- | ---- | ---- | --200K |
Non current accounts receivable | -4.69%447M | -4.69%447M | 31.01%469M | 31.01%469M | 75.49%358M | 75.49%358M | 85.45%204M | --204M | --110M | ---- |
Goodwill and other intangible assets | -2.44%11.92B | -2.44%11.92B | -3.49%12.22B | -3.49%12.22B | -3.66%12.66B | -3.66%12.66B | -2.41%13.14B | --13.14B | 265.47%13.47B | -5.51%3.69B |
-Goodwill | 0.00%8.52B | 0.00%8.52B | 0.00%8.52B | 0.00%8.52B | 0.00%8.52B | 0.00%8.52B | -0.62%8.52B | --8.52B | 348.35%8.57B | 0.00%1.91B |
-Other intangible assets | -8.04%3.41B | -8.04%3.41B | -10.66%3.71B | -10.66%3.71B | -10.39%4.15B | -10.39%4.15B | -5.55%4.63B | --4.63B | 176.21%4.9B | -10.81%1.77B |
Non current deferred assets | 27.49%218M | 27.49%218M | -6.56%171M | -6.56%171M | -30.15%183M | -30.15%183M | -0.76%262M | --262M | 481.50%264M | --45.4M |
Other non current assets | -31.25%11M | -31.25%11M | -27.27%16M | -27.27%16M | -18.52%22M | -18.52%22M | -3.57%27M | --27M | 127.64%28M | 70.83%12.3M |
Total non current assets | -2.45%17.93B | -2.45%17.93B | 0.28%18.38B | 0.28%18.38B | -0.11%18.33B | -0.11%18.33B | 1.17%18.35B | --18.35B | 255.73%18.14B | -1.14%5.1B |
Total assets | -2.92%19.09B | -2.92%19.09B | 1.56%19.67B | 1.56%19.67B | 0.94%19.37B | 0.94%19.37B | 1.92%19.19B | --19.19B | 254.31%18.82B | -1.44%5.31B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 11.48%136M | 11.48%136M | 31.18%122M | 31.18%122M | 52.46%93M | 52.46%93M | -33.70%61M | --61M | -73.79%92M | 6,281.82%351M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --344.2M |
-Current capital lease obligation | 11.48%136M | 11.48%136M | 31.18%122M | 31.18%122M | 52.46%93M | 52.46%93M | -33.70%61M | --61M | 1,252.94%92M | 23.64%6.8M |
Payables | -12.18%1.03B | -12.18%1.03B | -0.93%1.17B | -0.93%1.17B | 5.99%1.19B | 5.99%1.19B | 20.60%1.12B | --1.12B | 190.23%927M | -0.28%319.4M |
-accounts payable | -13.02%949M | -13.02%949M | -1.36%1.09B | -1.36%1.09B | 5.84%1.11B | 5.84%1.11B | 23.23%1.05B | --1.05B | 165.50%848M | -0.28%319.4M |
-Other payable | -1.20%82M | -1.20%82M | 5.06%83M | 5.06%83M | 8.22%79M | 8.22%79M | -7.59%73M | --73M | --79M | ---- |
Current provisions | -6.90%27M | -6.90%27M | -14.71%29M | -14.71%29M | -35.85%34M | -35.85%34M | 55.88%53M | --53M | 68.32%34M | 119.57%20.2M |
Pension and other retirement benefit plans | 4.84%65M | 4.84%65M | 16.98%62M | 16.98%62M | -3.64%53M | -3.64%53M | 7.84%55M | --55M | 71.72%51M | 0.00%29.7M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -0.12%171.3M |
Other current liabilities | 3.58%347M | 3.58%347M | -8.72%335M | -8.72%335M | -3.42%367M | -3.42%367M | 7.95%380M | --380M | 8,700.00%352M | -98.85%4M |
Current liabilities | -6.74%1.61B | -6.74%1.61B | -0.58%1.72B | -0.58%1.72B | 3.90%1.73B | 3.90%1.73B | 14.49%1.67B | --1.67B | 62.57%1.46B | 1.16%895.6M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.32%6.17B | -0.32%6.17B | 11.25%6.19B | 11.25%6.19B | -1.54%5.56B | -1.54%5.56B | 4.98%5.65B | --5.65B | 281.77%5.38B | 7.31%1.41B |
-Long term debt | 0.56%4.1B | 0.56%4.1B | 10.46%4.08B | 10.46%4.08B | -13.99%3.69B | -13.99%3.69B | -0.92%4.29B | --4.29B | 208.40%4.33B | 7.91%1.4B |
-Long term capital lease obligation | -2.04%2.07B | -2.04%2.07B | 12.82%2.11B | 12.82%2.11B | 37.75%1.87B | 37.75%1.87B | 29.31%1.36B | --1.36B | 19,009.09%1.05B | -55.65%5.5M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,146.94%61.1M |
Long term provisions | 54.10%94M | 54.10%94M | 12.96%61M | 12.96%61M | 0.00%54M | 0.00%54M | 1.89%54M | --54M | 72.64%53M | -9.71%30.7M |
Employee benefits | 16.67%7M | 16.67%7M | -14.29%6M | -14.29%6M | -12.50%7M | -12.50%7M | -27.27%8M | --8M | 378.26%11M | 4.55%2.3M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -31.51%26.3M |
Other non current liabilities | -37.84%46M | -37.84%46M | -33.33%74M | -33.33%74M | 23.33%111M | 23.33%111M | 190.32%90M | --90M | --31M | ---- |
Total non current liabilities | -0.22%6.32B | -0.22%6.32B | 10.38%6.33B | 10.38%6.33B | -1.15%5.73B | -1.15%5.73B | 5.93%5.8B | --5.8B | 257.93%5.48B | -11.09%1.53B |
Total liabilities | -1.61%7.92B | -1.61%7.92B | 7.84%8.05B | 7.84%8.05B | -0.03%7.47B | -0.03%7.47B | 7.73%7.47B | --7.47B | 185.80%6.93B | -6.93%2.43B |
Shareholders'equity | ||||||||||
Share capital | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | --18.4B | 1,155.73%18.4B | 0.00%1.47B |
-common stock | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | 0.00%18.4B | --18.4B | 1,155.73%18.4B | 0.00%1.47B |
Retained earnings | -6.52%-7.22B | -6.52%-7.22B | -4.40%-6.78B | -4.40%-6.78B | 2.84%-6.5B | 2.84%-6.5B | -2.74%-6.69B | ---6.69B | -544.69%-6.51B | 10.60%1.46B |
Gains losses not affecting retained earnings | ---2M | ---2M | ---- | ---- | -160.00%-3M | -160.00%-3M | 400.00%5M | --5M | 102.15%1M | -468.29%-46.6M |
Total stockholders'equity | -3.82%11.17B | -3.82%11.17B | -2.38%11.62B | -2.38%11.62B | 1.55%11.9B | 1.55%11.9B | -1.46%11.72B | --11.72B | 312.62%11.89B | 3.67%2.88B |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 30.00%5.2M |
Total equity | -3.82%11.17B | -3.82%11.17B | -2.38%11.62B | -2.38%11.62B | 1.55%11.9B | 1.55%11.9B | -1.46%11.72B | --11.72B | 311.87%11.89B | 3.70%2.89B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |