Woodside Energy Group Ltd
WDS
Westpac Banking Corp
WBC
Telstra Group Ltd
TLS
Rio Tinto Ltd
RIO
Origin Energy Ltd
ORG
(FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (FY)Jun 30, 2022 | (Q4)Jun 30, 2022 | (FY)Jun 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -19.03%458.1M | -19.03%458.1M | 31.43%565.8M | 31.43%565.8M | -3.93%430.5M | -3.93%430.5M | -0.22%448.1M | -0.22%448.1M | 11.77%449.1M | 11.77%449.1M |
-Cash and cash equivalents | -19.03%458.1M | -19.03%458.1M | 31.43%565.8M | 31.43%565.8M | -3.93%430.5M | -3.93%430.5M | -0.22%448.1M | -0.22%448.1M | 11.77%449.1M | 11.77%449.1M |
Receivables | 12.39%607.6M | 12.39%607.6M | 4.95%540.6M | 4.95%540.6M | -11.95%515.1M | -11.95%515.1M | 13.86%585M | 13.86%585M | -19.04%513.8M | -19.04%513.8M |
-Accounts receivable | 25.01%560.8M | 25.01%560.8M | 5.01%448.6M | 5.01%448.6M | -12.30%427.2M | -12.30%427.2M | 1.86%487.1M | 1.86%487.1M | -12.39%478.2M | -12.39%478.2M |
-Other receivables | -41.22%58.6M | -41.22%58.6M | 4.73%99.7M | 4.73%99.7M | -11.36%95.2M | -11.36%95.2M | 137.61%107.4M | 137.61%107.4M | -50.55%45.2M | -50.55%45.2M |
-Recievables adjustments allowances | -53.25%-11.8M | -53.25%-11.8M | -5.48%-7.7M | -5.48%-7.7M | 23.16%-7.3M | 23.16%-7.3M | 1.04%-9.5M | 1.04%-9.5M | -269.23%-9.6M | -269.23%-9.6M |
Inventory | 3.05%1.02B | 3.05%1.02B | 4.47%990.3M | 4.47%990.3M | 12.89%947.9M | 12.89%947.9M | -17.47%839.7M | -17.47%839.7M | -0.64%1.02B | -0.64%1.02B |
Prepaid assets | 13.19%75.5M | 13.19%75.5M | 35.29%66.7M | 35.29%66.7M | 35.81%49.3M | 35.81%49.3M | -8.56%36.3M | -8.56%36.3M | 48.69%39.7M | 48.69%39.7M |
Current deferred assets | -50.82%12M | -50.82%12M | --24.4M | --24.4M | ---- | ---- | ---- | ---- | ---- | ---- |
Hedging assets-current | --1.3M | --1.3M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Holding assets for sale | -58.66%13.6M | -58.66%13.6M | -7.58%32.9M | -7.58%32.9M | -74.61%35.6M | -74.61%35.6M | 88.69%140.2M | 88.69%140.2M | -5.11%74.3M | -5.11%74.3M |
Other current assets | ---- | ---- | 46.02%16.5M | 46.02%16.5M | 41.25%11.3M | 41.25%11.3M | 33.33%8M | 33.33%8M | 87.50%6M | 87.50%6M |
Total current assets | -2.17%2.19B | -2.17%2.19B | 12.44%2.24B | 12.44%2.24B | -3.29%1.99B | -3.29%1.99B | -2.05%2.06B | -2.05%2.06B | -3.15%2.1B | -3.15%2.1B |
Non current assets | ||||||||||
Net PPE | 10.70%2.18B | 10.70%2.18B | 0.50%1.97B | 0.50%1.97B | 10.50%1.96B | 10.50%1.96B | -7.50%1.77B | -7.50%1.77B | 36.87%1.91B | 36.87%1.91B |
-Gross PPE | 8.08%3.98B | 8.08%3.98B | -2.17%3.69B | -2.17%3.69B | 8.08%3.77B | 8.08%3.77B | -4.75%3.49B | -4.75%3.49B | 27.45%3.66B | 27.45%3.66B |
-Accumulated depreciation | -5.09%-1.81B | -5.09%-1.81B | 5.06%-1.72B | 5.06%-1.72B | -5.59%-1.81B | -5.59%-1.81B | 1.73%-1.72B | 1.73%-1.72B | -18.51%-1.75B | -18.51%-1.75B |
Financial assets | --44.1M | --44.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | 53.00%2.18B | 53.00%2.18B | 1.92%1.43B | 1.92%1.43B | 21.14%1.4B | 21.14%1.4B | -13.22%1.16B | -13.22%1.16B | 14.42%1.33B | 14.42%1.33B |
-Goodwill | 115.97%785.7M | 115.97%785.7M | 7.95%363.8M | 7.95%363.8M | 21.44%337M | 21.44%337M | -2.05%277.5M | -2.05%277.5M | 111.42%283.3M | 111.42%283.3M |
-Other intangible assets | 31.44%1.4B | 31.44%1.4B | 0.01%1.06B | 0.01%1.06B | 21.05%1.06B | 21.05%1.06B | -16.25%878M | -16.25%878M | 1.80%1.05B | 1.80%1.05B |
Non current deferred assets | -29.97%116.6M | -29.97%116.6M | 1.83%166.5M | 1.83%166.5M | -11.00%163.5M | -11.00%163.5M | 0.11%183.7M | 0.11%183.7M | 20.49%183.5M | 20.49%183.5M |
Other non current assets | 8.45%1.4B | 8.45%1.4B | 12.18%1.29B | 12.18%1.29B | 3.32%1.15B | 3.32%1.15B | -2.22%1.12B | -2.22%1.12B | 2.27%1.14B | 2.27%1.14B |
Total non current assets | 22.05%5.92B | 22.05%5.92B | 3.85%4.85B | 3.85%4.85B | 10.58%4.67B | 10.58%4.67B | -7.54%4.23B | -7.54%4.23B | 19.31%4.57B | 19.31%4.57B |
Total assets | 14.40%8.11B | 14.40%8.11B | 6.42%7.09B | 6.42%7.09B | 6.04%6.66B | 6.04%6.66B | -5.81%6.28B | -5.81%6.28B | 11.19%6.67B | 11.19%6.67B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -66.57%83.8M | -66.57%83.8M | 55.23%250.7M | 55.23%250.7M | 204.14%161.5M | 204.14%161.5M | -76.22%53.1M | -76.22%53.1M | --223.3M | --223.3M |
-Current debt | -66.57%83.8M | -66.57%83.8M | 55.23%250.7M | 55.23%250.7M | 204.14%161.5M | 204.14%161.5M | -76.22%53.1M | -76.22%53.1M | --223.3M | --223.3M |
Payables | 11.85%793.8M | 11.85%793.8M | -5.02%709.7M | -5.02%709.7M | 6.20%747.2M | 6.20%747.2M | 3.15%703.6M | 3.15%703.6M | -5.88%682.1M | -5.88%682.1M |
-accounts payable | 11.85%793.8M | 11.85%793.8M | -5.02%709.7M | -5.02%709.7M | 6.20%747.2M | 6.20%747.2M | 3.15%703.6M | 3.15%703.6M | -5.88%682.1M | -5.88%682.1M |
Current provisions | -47.52%32.8M | -47.52%32.8M | 86.57%62.5M | 86.57%62.5M | -31.35%33.5M | -31.35%33.5M | 335.71%48.8M | 335.71%48.8M | 15.46%11.2M | 15.46%11.2M |
Pension and other retirement benefit plans | 9.95%43.1M | 9.95%43.1M | -8.41%39.2M | -8.41%39.2M | -16.41%42.8M | -16.41%42.8M | 19.91%51.2M | 19.91%51.2M | 18.28%42.7M | 18.28%42.7M |
Current deferred liabilities | 311.76%77M | 311.76%77M | 120.00%18.7M | 120.00%18.7M | -59.72%8.5M | -59.72%8.5M | -7.86%21.1M | -7.86%21.1M | -76.00%22.9M | -76.00%22.9M |
Other current liabilities | ---- | ---- | 83.33%17.6M | 83.33%17.6M | 1,271.43%9.6M | 1,271.43%9.6M | -12.50%700K | -12.50%700K | -95.81%800K | -95.81%800K |
Current liabilities | -6.18%1.03B | -6.18%1.03B | 9.50%1.1B | 9.50%1.1B | 14.18%1B | 14.18%1B | -10.63%878.5M | -10.63%878.5M | 11.07%983M | 11.07%983M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 22.99%2.07B | 22.99%2.07B | 11.55%1.69B | 11.55%1.69B | 2.54%1.51B | 2.54%1.51B | -13.37%1.47B | -13.37%1.47B | 48.32%1.7B | 48.32%1.7B |
-Long term debt | 22.99%2.07B | 22.99%2.07B | 11.55%1.69B | 11.55%1.69B | 2.54%1.51B | 2.54%1.51B | -13.37%1.47B | -13.37%1.47B | 48.32%1.7B | 48.32%1.7B |
Derivative product liabilities | --40.4M | --40.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | -24.95%287.6M | -24.95%287.6M | 13.14%383.2M | 13.14%383.2M | 9.40%338.7M | 9.40%338.7M | -7.36%309.6M | -7.36%309.6M | 72.18%334.2M | 72.18%334.2M |
Other non current liabilities | 56.49%68.7M | 56.49%68.7M | 112.08%43.9M | 112.08%43.9M | -31.46%20.7M | -31.46%20.7M | 4.14%30.2M | 4.14%30.2M | 156.64%29M | 156.64%29M |
Total non current liabilities | 16.91%2.47B | 16.91%2.47B | 12.95%2.11B | 12.95%2.11B | 3.15%1.87B | 3.15%1.87B | -12.15%1.81B | -12.15%1.81B | 46.58%2.07B | 46.58%2.07B |
Total liabilities | 9.01%3.5B | 9.01%3.5B | 11.75%3.21B | 11.75%3.21B | 6.75%2.87B | 6.75%2.87B | -11.66%2.69B | -11.66%2.69B | 32.88%3.05B | 32.88%3.05B |
Shareholders'equity | ||||||||||
Share capital | 28.84%4.23B | 28.84%4.23B | 0.00%3.28B | 0.00%3.28B | 0.00%3.28B | 0.00%3.28B | 0.33%3.28B | 0.33%3.28B | 0.80%3.27B | 0.80%3.27B |
-common stock | 28.84%4.23B | 28.84%4.23B | 0.00%3.28B | 0.00%3.28B | 0.00%3.28B | 0.00%3.28B | 0.33%3.28B | 0.33%3.28B | 0.80%3.27B | 0.80%3.27B |
Retained earnings | -34.80%302.9M | -34.80%302.9M | 2.00%464.6M | 2.00%464.6M | 15.49%455.5M | 15.49%455.5M | 16.86%394.4M | 16.86%394.4M | -20.48%337.5M | -20.48%337.5M |
Gains losses not affecting retained earnings | -38.88%82.2M | -38.88%82.2M | 176.18%134.5M | 176.18%134.5M | 155.34%48.7M | 155.34%48.7M | -833.33%-88M | -833.33%-88M | -64.50%12M | -64.50%12M |
Other equity interest | 0.00%-18.1M | 0.00%-18.1M | ---18.1M | ---18.1M | ---- | ---- | ---- | ---- | ---- | ---- |
Total stockholders'equity | 18.96%4.59B | 18.96%4.59B | 2.03%3.86B | 2.03%3.86B | 5.51%3.78B | 5.51%3.78B | -0.89%3.59B | -0.89%3.59B | -2.23%3.62B | -2.23%3.62B |
Noncontrolling interests | -0.58%17.1M | -0.58%17.1M | 319.51%17.2M | 319.51%17.2M | 0.00%4.1M | 0.00%4.1M | 0.00%4.1M | 0.00%4.1M | 0.00%4.1M | 0.00%4.1M |
Total equity | 18.87%4.61B | 18.87%4.61B | 2.37%3.88B | 2.37%3.88B | 5.51%3.79B | 5.51%3.79B | -0.89%3.59B | -0.89%3.59B | -2.23%3.62B | -2.23%3.62B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |