Origin Energy Ltd
ORG
Woodside Energy Group Ltd
WDS
BHP Group Ltd
BHP
4
ANZ Group Holdings Ltd
ANZ
5
Westpac Banking Corp
WBC
(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 | (Q4)Dec 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 47.14%2.28M | 47.14%2.28M | -32.01%1.55M | -32.01%1.55M | 20.80%2.27M | 20.80%2.27M | 182.52%1.88M | 182.52%1.88M | -48.24%666.49K | -48.24%666.49K |
-Cash and cash equivalents | 47.14%2.28M | 47.14%2.28M | -32.01%1.55M | -32.01%1.55M | 20.80%2.27M | 20.80%2.27M | 182.52%1.88M | 182.52%1.88M | -48.24%666.49K | -48.24%666.49K |
Receivables | -49.56%394.96K | -49.56%394.96K | 168.67%782.99K | 168.67%782.99K | -41.21%291.43K | -41.21%291.43K | 236.78%495.69K | 236.78%495.69K | 4.89%147.18K | 4.89%147.18K |
-Accounts receivable | -13.53%518.12K | -13.53%518.12K | 110.30%599.21K | 110.30%599.21K | -42.40%284.93K | -42.40%284.93K | 236.10%494.69K | 236.10%494.69K | 4.89%147.18K | 4.89%147.18K |
-Other receivables | -97.20%5.15K | -97.20%5.15K | 2,726.97%183.78K | 2,726.97%183.78K | 550.10%6.5K | 550.10%6.5K | --1K | --1K | ---- | ---- |
-Recievables adjustments allowances | ---128.31K | ---128.31K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Inventory | 34.42%342.91K | 34.42%342.91K | -16.54%255.1K | -16.54%255.1K | 4.40%305.64K | 4.40%305.64K | -4.80%292.77K | -4.80%292.77K | -16.27%307.52K | -16.27%307.52K |
Prepaid assets | --139.32K | --139.32K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | ---- | ---- | -4.38%103.29K | -4.38%103.29K | 10.22%108.02K | 10.22%108.02K | 49.84%98K | 49.84%98K | -14.75%65.4K | -14.75%65.4K |
Total current assets | 17.30%3.15M | 17.30%3.15M | -9.79%2.69M | -9.79%2.69M | 7.59%2.98M | 7.59%2.98M | 133.39%2.77M | 133.39%2.77M | -36.67%1.19M | -36.67%1.19M |
Non current assets | ||||||||||
Net PPE | 10.32%4.74M | 10.32%4.74M | 36.74%4.29M | 36.74%4.29M | 25.28%3.14M | 25.28%3.14M | 51.99%2.51M | 51.99%2.51M | 55.54%1.65M | 55.54%1.65M |
-Gross PPE | 12.73%6.94M | 12.73%6.94M | 30.29%6.16M | 30.29%6.16M | 26.57%4.73M | 26.57%4.73M | 36.17%3.73M | 36.17%3.73M | 36.80%2.74M | 36.80%2.74M |
-Accumulated depreciation | -18.30%-2.21M | -18.30%-2.21M | -17.53%-1.86M | -17.53%-1.86M | -29.22%-1.59M | -29.22%-1.59M | -12.30%-1.23M | -12.30%-1.23M | -15.76%-1.09M | -15.76%-1.09M |
Goodwill and other intangible assets | -29.91%601.1K | -29.91%601.1K | 61.31%857.56K | 61.31%857.56K | 34.35%531.63K | 34.35%531.63K | -45.63%395.69K | -45.63%395.69K | 170.07%727.75K | 170.07%727.75K |
-Other intangible assets | -29.91%601.1K | -29.91%601.1K | 61.31%857.56K | 61.31%857.56K | 34.35%531.63K | 34.35%531.63K | -45.63%395.69K | -45.63%395.69K | 170.07%727.75K | 170.07%727.75K |
Other non current assets | 12.08%129.69K | 12.08%129.69K | 0.00%115.72K | 0.00%115.72K | 0.00%115.72K | 0.00%115.72K | --115.72K | --115.72K | ---- | ---- |
Total non current assets | 3.81%5.47M | 3.81%5.47M | 39.06%5.27M | 39.06%5.27M | 25.50%3.79M | 25.50%3.79M | 26.97%3.02M | 26.97%3.02M | 78.75%2.38M | 78.75%2.38M |
Total assets | 8.36%8.62M | 8.36%8.62M | 17.55%7.96M | 17.55%7.96M | 16.93%6.77M | 16.93%6.77M | 62.41%5.79M | 62.41%5.79M | 11.24%3.56M | 11.24%3.56M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 10.64%309.35K | 10.64%309.35K | -11.31%279.61K | -11.31%279.61K | 106.56%315.27K | 106.56%315.27K | 36.37%152.63K | 36.37%152.63K | 11.78%111.92K | 11.78%111.92K |
-Current debt | ---- | ---- | 380.03%155.41K | 380.03%155.41K | 33.78%32.38K | 33.78%32.38K | -21.10%24.2K | -21.10%24.2K | --30.67K | --30.67K |
-Current capital lease obligation | 149.08%309.35K | 149.08%309.35K | -56.10%124.19K | -56.10%124.19K | 120.27%282.89K | 120.27%282.89K | 58.07%128.43K | 58.07%128.43K | -18.86%81.25K | -18.86%81.25K |
Payables | 47.17%1.25M | 47.17%1.25M | 17.56%849.29K | 17.56%849.29K | -14.62%722.44K | -14.62%722.44K | -23.10%846.16K | -23.10%846.16K | 114.68%1.1M | 114.68%1.1M |
-accounts payable | 65.96%583.51K | 65.96%583.51K | -23.34%351.59K | -23.34%351.59K | 12.81%458.64K | 12.81%458.64K | -61.66%406.55K | -61.66%406.55K | 160.30%1.06M | 160.30%1.06M |
-Other payable | 33.90%666.42K | 33.90%666.42K | 88.67%497.7K | 88.67%497.7K | -39.99%263.8K | -39.99%263.8K | 998.03%439.62K | 998.03%439.62K | -61.94%40.04K | -61.94%40.04K |
Current provisions | -55.51%184.31K | -55.51%184.31K | -46.20%414.26K | -46.20%414.26K | 366.67%770K | 366.67%770K | --165K | --165K | ---- | ---- |
Pension and other retirement benefit plans | 6.11%73.13K | 6.11%73.13K | 27.66%68.92K | 27.66%68.92K | 13.84%53.98K | 13.84%53.98K | 9.81%47.42K | 9.81%47.42K | -24.79%43.18K | -24.79%43.18K |
Current liabilities | 12.69%1.82M | 12.69%1.82M | -13.41%1.61M | -13.41%1.61M | 53.70%1.86M | 53.70%1.86M | -3.52%1.21M | -3.52%1.21M | 87.35%1.26M | 87.35%1.26M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -48.13%333.39K | -48.13%333.39K | 30.94%642.74K | 30.94%642.74K | 112.61%490.85K | 112.61%490.85K | 585.14%230.87K | 585.14%230.87K | -70.68%33.7K | -70.68%33.7K |
-Long term debt | ---- | ---- | --241.58K | --241.58K | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | -16.89%333.39K | -16.89%333.39K | -18.27%401.16K | -18.27%401.16K | 112.61%490.85K | 112.61%490.85K | 585.14%230.87K | 585.14%230.87K | -70.68%33.7K | -70.68%33.7K |
Employee benefits | 56.55%12.24K | 56.55%12.24K | --7.82K | --7.82K | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --94.07K | --94.07K |
Total non current liabilities | -46.87%345.64K | -46.87%345.64K | 32.54%650.56K | 32.54%650.56K | 112.61%490.85K | 112.61%490.85K | 80.70%230.87K | 80.70%230.87K | 11.15%127.77K | 11.15%127.77K |
Total liabilities | -4.43%2.16M | -4.43%2.16M | -3.82%2.26M | -3.82%2.26M | 63.13%2.35M | 63.13%2.35M | 4.26%1.44M | 4.26%1.44M | 76.20%1.38M | 76.20%1.38M |
Shareholders'equity | ||||||||||
Share capital | 0.00%76.86M | 0.00%76.86M | 0.00%76.86M | 0.00%76.86M | 3.68%76.86M | 3.68%76.86M | 0.47%74.13M | 0.47%74.13M | 0.36%73.78M | 0.36%73.78M |
-common stock | 0.00%76.86M | 0.00%76.86M | 0.00%76.86M | 0.00%76.86M | 3.68%76.86M | 3.68%76.86M | 0.47%74.13M | 0.47%74.13M | 0.36%73.78M | 0.36%73.78M |
Retained earnings | 9.35%-72.28M | 9.35%-72.28M | 0.76%-79.74M | 0.76%-79.74M | -3.76%-80.35M | -3.76%-80.35M | 0.85%-77.44M | 0.85%-77.44M | -0.64%-78.1M | -0.64%-78.1M |
Gains losses not affecting retained earnings | -78.07%1.88M | -78.07%1.88M | 8.48%8.57M | 8.48%8.57M | 12.80%7.9M | 12.80%7.9M | 19.25%7M | 19.25%7M | -3.08%5.87M | -3.08%5.87M |
Total stockholders'equity | 13.45%6.46M | 13.45%6.46M | 28.94%5.69M | 28.94%5.69M | 19.34%4.42M | 19.34%4.42M | 137.91%3.7M | 137.91%3.7M | -21.17%1.55M | -21.17%1.55M |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | 3.30%646.14K | 3.30%646.14K | 40.26%625.51K | 40.26%625.51K |
Total equity | 13.45%6.46M | 13.45%6.46M | 28.94%5.69M | 28.94%5.69M | 1.60%4.42M | 1.60%4.42M | 99.30%4.35M | 99.30%4.35M | -9.84%2.18M | -9.84%2.18M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |