Fortescue Ltd
FMG
National Australia Bank Ltd
NAB
CommBank
CBA
4
BHP Group Ltd
BHP
5
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 | -49.29%4.52M | -49.29%4.52M | -18.06%8.92M | -18.06%8.92M | 14.21%10.89M | 14.21%10.89M | 2.85%9.53M | 2.85%9.53M | 43.35%9.27M | 43.35%9.27M |
-Cash and cash equivalents | -49.29%4.52M | -49.29%4.52M | -16.85%8.92M | -16.85%8.92M | 29.64%10.73M | 29.64%10.73M | 1.42%8.28M | 1.42%8.28M | 26.21%8.16M | 26.21%8.16M |
-Short term investments | ---- | ---- | ---- | ---- | -87.42%158K | -87.42%158K | 13.36%1.26M | 13.36%1.26M | --1.11M | --1.11M |
Receivables | -8.75%2.41M | -8.75%2.41M | 123.08%2.64M | 123.08%2.64M | -11.85%1.18M | -11.85%1.18M | -78.93%1.34M | -78.93%1.34M | 80.09%6.37M | 80.09%6.37M |
-Accounts receivable | 9.73%1.51M | 9.73%1.51M | 45.56%1.38M | 45.56%1.38M | -15.31%946K | -15.31%946K | -41.61%1.12M | -41.61%1.12M | -21.18%1.91M | -21.18%1.91M |
-Other receivables | -28.92%897K | -28.92%897K | 432.49%1.26M | 432.49%1.26M | 5.33%237K | 5.33%237K | -94.95%225K | -94.95%225K | 301.71%4.46M | 301.71%4.46M |
Inventory | 35.30%12.61M | 35.30%12.61M | 266.72%9.32M | 266.72%9.32M | 135.15%2.54M | 135.15%2.54M | -44.79%1.08M | -44.79%1.08M | -29.06%1.96M | -29.06%1.96M |
Prepaid assets | 70.30%671K | 70.30%671K | -22.90%394K | -22.90%394K | 138.79%511K | 138.79%511K | -60.52%214K | -60.52%214K | 43.77%542K | 43.77%542K |
Hedging assets-current | --1.69M | --1.69M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Holding assets for sale | 188.42%18.87M | 188.42%18.87M | --6.54M | --6.54M | ---- | ---- | --1.2M | --1.2M | ---- | ---- |
Total current assets | 46.57%40.78M | 46.57%40.78M | 83.95%27.82M | 83.95%27.82M | 13.12%15.12M | 13.12%15.12M | -26.28%13.37M | -26.28%13.37M | 38.04%18.14M | 38.04%18.14M |
Non current assets | ||||||||||
Net PPE | 15.77%40.78M | 15.77%40.78M | 27.46%35.22M | 27.46%35.22M | 49.56%27.64M | 49.56%27.64M | 5.85%18.48M | 5.85%18.48M | -84.54%17.46M | -84.54%17.46M |
-Gross PPE | 13.98%40.78M | 13.98%40.78M | 17.37%35.78M | 17.37%35.78M | 49.52%30.48M | 49.52%30.48M | 9.68%20.39M | 9.68%20.39M | -84.37%18.59M | -84.37%18.59M |
-Accumulated depreciation | ---- | ---- | 80.61%-552K | 80.61%-552K | -49.21%-2.85M | -49.21%-2.85M | -69.00%-1.91M | -69.00%-1.91M | 81.21%-1.13M | 81.21%-1.13M |
Investment properties | 14.70%515.61M | 14.70%515.61M | 16.44%449.54M | 16.44%449.54M | 84.04%386.06M | 84.04%386.06M | 39.77%209.77M | 39.77%209.77M | --150.09M | --150.09M |
Investments and advances | 199.24%58.95M | 199.24%58.95M | --19.7M | --19.7M | ---- | ---- | -88.58%158K | -88.58%158K | --1.38M | --1.38M |
-Financial asset investment | 204.73%58.32M | 204.73%58.32M | --19.14M | --19.14M | ---- | ---- | ---- | ---- | ---- | ---- |
-Including:Trading securities | 204.73%58.32M | 204.73%58.32M | --19.14M | --19.14M | ---- | ---- | ---- | ---- | ---- | ---- |
-Other investment | 12.10%630K | 12.10%630K | --562K | --562K | ---- | ---- | -88.58%158K | -88.58%158K | --1.38M | --1.38M |
Financial assets | ---- | ---- | -9.57%3.26M | -9.57%3.26M | --3.61M | --3.61M | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -16.67%60K | -16.67%60K | -48.57%72K | -48.57%72K | 35.92%140K | 35.92%140K | 25.61%103K | 25.61%103K | -99.46%82K | -99.46%82K |
-Other intangible assets | -16.67%60K | -16.67%60K | -48.57%72K | -48.57%72K | 35.92%140K | 35.92%140K | 25.61%103K | 25.61%103K | -22.64%82K | -22.64%82K |
Non current deferred assets | ---- | ---- | -20.33%5.24M | -20.33%5.24M | 64.40%6.58M | 64.40%6.58M | 28.00%4M | 28.00%4M | --3.13M | --3.13M |
Other non current assets | 3.25%12.78M | 3.25%12.78M | -7.07%12.37M | -7.07%12.37M | 2,072.27%13.32M | 2,072.27%13.32M | 38.06%613K | 38.06%613K | -1.33%444K | -1.33%444K |
Total non current assets | 19.56%628.18M | 19.56%628.18M | 20.14%525.41M | 20.14%525.41M | 87.60%437.33M | 87.60%437.33M | 35.09%233.13M | 35.09%233.13M | 34.20%172.58M | 34.20%172.58M |
Total assets | 20.92%668.95M | 20.92%668.95M | 22.27%553.23M | 22.27%553.23M | 83.56%452.46M | 83.56%452.46M | 29.25%246.5M | 29.25%246.5M | 34.56%190.71M | 34.56%190.71M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 2.68%33.31M | 2.68%33.31M | 23.98%32.44M | 23.98%32.44M | 1,505.21%26.17M | 1,505.21%26.17M | 26.26%1.63M | 26.26%1.63M | --1.29M | --1.29M |
-Current debt | 2.86%33.15M | 2.86%33.15M | 24.81%32.22M | 24.81%32.22M | --25.82M | --25.82M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | -23.96%165K | -23.96%165K | -37.64%217K | -37.64%217K | -78.65%348K | -78.65%348K | 26.26%1.63M | 26.26%1.63M | --1.29M | --1.29M |
Payables | 23.03%18.34M | 23.03%18.34M | -8.32%14.9M | -8.32%14.9M | 80.16%16.26M | 80.16%16.26M | -0.25%9.02M | -0.25%9.02M | 39.49%9.05M | 39.49%9.05M |
-accounts payable | 69.47%6.73M | 69.47%6.73M | -52.98%3.97M | -52.98%3.97M | 159.89%8.45M | 159.89%8.45M | -24.52%3.25M | -24.52%3.25M | 60.77%4.31M | 60.77%4.31M |
-Other payable | 6.15%11.6M | 6.15%11.6M | 40.00%10.93M | 40.00%10.93M | 35.26%7.81M | 35.26%7.81M | 21.80%5.77M | 21.80%5.77M | 24.51%4.74M | 24.51%4.74M |
Current provisions | ---- | ---- | ---- | ---- | 870.00%97K | 870.00%97K | -83.33%10K | -83.33%10K | -95.37%60K | -95.37%60K |
Pension and other retirement benefit plans | 60.87%2.85M | 60.87%2.85M | 17.28%1.77M | 17.28%1.77M | 3.21%1.51M | 3.21%1.51M | 26.89%1.46M | 26.89%1.46M | 67.59%1.15M | 67.59%1.15M |
Current deferred liabilities | -11.16%661K | -11.16%661K | 14.99%744K | 14.99%744K | --647K | --647K | ---- | ---- | ---- | ---- |
Current liabilities | 10.63%55.16M | 10.63%55.16M | 11.60%49.86M | 11.60%49.86M | 268.42%44.68M | 268.42%44.68M | 4.99%12.13M | 4.99%12.13M | 36.38%11.55M | 36.38%11.55M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 19.64%166.59M | 19.64%166.59M | 8.57%139.25M | 8.57%139.25M | 57.27%128.26M | 57.27%128.26M | 82.23%81.55M | 82.23%81.55M | 82.67%44.75M | 82.67%44.75M |
-Long term debt | 19.86%166.02M | 19.86%166.02M | 8.49%138.51M | 8.49%138.51M | 58.37%127.67M | 58.37%127.67M | 89.70%80.62M | 89.70%80.62M | 73.46%42.5M | 73.46%42.5M |
-Long term capital lease obligation | -22.21%578K | -22.21%578K | 26.15%743K | 26.15%743K | -37.14%589K | -37.14%589K | -58.45%937K | -58.45%937K | --2.26M | --2.26M |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -30.45%265K | -30.45%265K | --381K | --381K |
Non current deferred liabilities | 358.41%13.55M | 358.41%13.55M | 18.06%2.96M | 18.06%2.96M | --2.5M | --2.5M | ---- | ---- | ---- | ---- |
Total non current liabilities | 26.68%180.14M | 26.68%180.14M | 8.75%142.2M | 8.75%142.2M | 59.82%130.76M | 59.82%130.76M | 81.28%81.82M | 81.28%81.82M | 84.22%45.13M | 84.22%45.13M |
Total liabilities | 22.51%235.3M | 22.51%235.3M | 9.48%192.06M | 9.48%192.06M | 86.74%175.44M | 86.74%175.44M | 65.73%93.95M | 65.73%93.95M | 71.93%56.68M | 71.93%56.68M |
Shareholders'equity | ||||||||||
Share capital | 5.59%632.62M | 5.59%632.62M | 6.49%599.1M | 6.49%599.1M | 10.37%562.6M | 10.37%562.6M | 0.01%509.75M | 0.01%509.75M | 3.95%509.72M | 3.95%509.72M |
-common stock | 5.59%632.62M | 5.59%632.62M | 6.49%599.1M | 6.49%599.1M | 10.37%562.6M | 10.37%562.6M | 0.01%509.75M | 0.01%509.75M | 3.95%509.72M | 3.95%509.72M |
Retained earnings | 13.02%-215.91M | 13.02%-215.91M | 14.02%-248.22M | 14.02%-248.22M | 18.52%-288.71M | 18.52%-288.71M | 4.76%-354.34M | 4.76%-354.34M | 0.93%-372.05M | 0.93%-372.05M |
Gains losses not affecting retained earnings | 47.22%20.79M | 47.22%20.79M | 102.67%14.12M | 102.67%14.12M | 610.09%6.97M | 610.09%6.97M | 388.06%981K | 388.06%981K | -98.57%201K | -98.57%201K |
Total stockholders'equity | 19.86%437.49M | 19.86%437.49M | 29.96%365M | 29.96%365M | 79.59%280.86M | 79.59%280.86M | 13.43%156.39M | 13.43%156.39M | 6.95%137.87M | 6.95%137.87M |
Noncontrolling interests | 0.00%-3.84M | 0.00%-3.84M | 0.00%-3.84M | 0.00%-3.84M | 0.00%-3.84M | 0.00%-3.84M | 0.00%-3.84M | 0.00%-3.84M | 80.95%-3.84M | 80.95%-3.84M |
Total equity | 20.07%433.66M | 20.07%433.66M | 30.37%361.17M | 30.37%361.17M | 81.59%277.02M | 81.59%277.02M | 13.82%152.55M | 13.82%152.55M | 23.23%134.03M | 23.23%134.03M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |