Fortescue Ltd
FMG
Woodside Energy Group Ltd
WDS
Origin Energy Ltd
ORG
Telstra Group Ltd
TLS
BHP Group Ltd
BHP
(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 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 123.33%30.83M | 123.33%30.83M | -35.19%13.81M | -35.19%13.81M | 389.16%21.3M | 389.16%21.3M | -51.45%4.35M | -51.45%4.35M | -25.49%8.97M | -25.49%8.97M |
-Cash and cash equivalents | 123.33%30.83M | 123.33%30.83M | -35.19%13.81M | -35.19%13.81M | 389.16%21.3M | 389.16%21.3M | -51.45%4.35M | -51.45%4.35M | -25.49%8.97M | -25.49%8.97M |
Receivables | 52.68%1.27M | 52.68%1.27M | -67.82%831.99K | -67.82%831.99K | 63.12%2.59M | 63.12%2.59M | -83.83%1.58M | -83.83%1.58M | 133.85%9.8M | 133.85%9.8M |
-Accounts receivable | -8.45%595.84K | -8.45%595.84K | 130.37%650.81K | 130.37%650.81K | -66.61%282.51K | -66.61%282.51K | 38.06%846.16K | 38.06%846.16K | -80.77%612.91K | -80.77%612.91K |
-Other receivables | 272.23%674.42K | 272.23%674.42K | -92.13%181.18K | -92.13%181.18K | 211.71%2.3M | 211.71%2.3M | -91.96%738.81K | -91.96%738.81K | 815.00%9.19M | 815.00%9.19M |
Inventory | 23.21%646.71K | 23.21%646.71K | -30.73%524.9K | -30.73%524.9K | 9.27%757.75K | 9.27%757.75K | -61.74%693.46K | -61.74%693.46K | -72.92%1.81M | -72.92%1.81M |
Prepaid assets | -17.63%1.24M | -17.63%1.24M | --1.5M | --1.5M | ---- | ---- | ---- | ---- | ---- | ---- |
Other current assets | 35.51%1.9M | 35.51%1.9M | 17.31%1.4M | 17.31%1.4M | -18.05%1.2M | -18.05%1.2M | --1.46M | --1.46M | ---- | ---- |
Total current assets | 98.64%35.89M | 98.64%35.89M | -30.08%18.07M | -30.08%18.07M | 219.29%25.84M | 219.29%25.84M | -60.68%8.09M | -60.68%8.09M | -10.20%20.58M | -10.20%20.58M |
Non current assets | ||||||||||
Net PPE | 73.27%7.83M | 73.27%7.83M | 80.90%4.52M | 80.90%4.52M | 2.71%2.5M | 2.71%2.5M | -18.75%2.43M | -18.75%2.43M | -13.89%2.99M | -13.89%2.99M |
-Gross PPE | 51.84%15.75M | 51.84%15.75M | 47.99%10.37M | 47.99%10.37M | 4.63%7.01M | 4.63%7.01M | -14.29%6.7M | -14.29%6.7M | 9.58%7.82M | 9.58%7.82M |
-Accumulated depreciation | -35.31%-7.92M | -35.31%-7.92M | -29.77%-5.86M | -29.77%-5.86M | -5.72%-4.51M | -5.72%-4.51M | 11.52%-4.27M | 11.52%-4.27M | -31.87%-4.82M | -31.87%-4.82M |
Non current accounts receivable | --610.05K | --610.05K | ---- | ---- | ---- | ---- | -2.54%711.14K | -2.54%711.14K | --729.68K | --729.68K |
Goodwill and other intangible assets | 53.72%1.38M | 53.72%1.38M | -21.72%896.46K | -21.72%896.46K | -19.14%1.15M | -19.14%1.15M | -16.66%1.42M | -16.66%1.42M | -68.91%1.7M | -68.91%1.7M |
-Other intangible assets | 53.72%1.38M | 53.72%1.38M | -21.72%896.46K | -21.72%896.46K | -19.14%1.15M | -19.14%1.15M | -16.66%1.42M | -16.66%1.42M | -56.16%1.7M | -56.16%1.7M |
Total non current assets | 81.30%9.81M | 81.30%9.81M | 48.64%5.41M | 48.64%5.41M | -20.10%3.64M | -20.10%3.64M | -15.91%4.56M | -15.91%4.56M | -39.37%5.42M | -39.37%5.42M |
Total assets | 94.64%45.7M | 94.64%45.7M | -20.36%23.48M | -20.36%23.48M | 133.03%29.48M | 133.03%29.48M | -51.35%12.65M | -51.35%12.65M | -18.38%26M | -18.38%26M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 29.15%977.97K | 29.15%977.97K | -85.73%757.21K | -85.73%757.21K | 79.70%5.31M | 79.70%5.31M | 103.31%2.95M | 103.31%2.95M | --1.45M | --1.45M |
-Current debt | ---- | ---- | ---- | ---- | 83.36%4.68M | 83.36%4.68M | 129.53%2.55M | 129.53%2.55M | --1.11M | --1.11M |
-Current capital lease obligation | 29.15%977.97K | 29.15%977.97K | 21.11%757.21K | 21.11%757.21K | 56.33%625.24K | 56.33%625.24K | 17.56%399.94K | 17.56%399.94K | --340.2K | --340.2K |
Payables | 73.68%10.64M | 73.68%10.64M | -6.70%6.13M | -6.70%6.13M | 63.67%6.57M | 63.67%6.57M | -18.45%4.01M | -18.45%4.01M | -27.45%4.92M | -27.45%4.92M |
-accounts payable | 80.06%4.59M | 80.06%4.59M | -17.03%2.55M | -17.03%2.55M | 307.07%3.07M | 307.07%3.07M | -32.95%754.68K | -32.95%754.68K | -54.40%1.13M | -54.40%1.13M |
-Other payable | 69.14%6.05M | 69.14%6.05M | 2.37%3.58M | 2.37%3.58M | 7.30%3.5M | 7.30%3.5M | -14.15%3.26M | -14.15%3.26M | -12.02%3.8M | -12.02%3.8M |
Current provisions | --1.53M | --1.53M | ---- | ---- | --581.14K | --581.14K | ---- | ---- | ---- | ---- |
Pension and other retirement benefit plans | 3.20%676.22K | 3.20%676.22K | 35.31%655.23K | 35.31%655.23K | 2.46%484.24K | 2.46%484.24K | -10.51%472.6K | -10.51%472.6K | -48.34%528.1K | -48.34%528.1K |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%400K | 0.00%400K | -67.56%400K | -67.56%400K |
Current liabilities | 83.34%13.83M | 83.34%13.83M | -41.73%7.54M | -41.73%7.54M | 65.08%12.94M | 65.08%12.94M | 7.36%7.84M | 7.36%7.84M | -23.96%7.3M | -23.96%7.3M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 135.58%1.53M | 135.58%1.53M | 54.02%649.12K | 54.02%649.12K | -49.17%421.46K | -49.17%421.46K | -28.79%829.2K | -28.79%829.2K | --1.16M | --1.16M |
-Long term debt | --174.29K | --174.29K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Long term capital lease obligation | 108.73%1.35M | 108.73%1.35M | 54.02%649.12K | 54.02%649.12K | -49.17%421.46K | -49.17%421.46K | -28.79%829.2K | -28.79%829.2K | --1.16M | --1.16M |
Derivative product liabilities | ---- | ---- | 14.20%1.38M | 14.20%1.38M | --1.21M | --1.21M | ---- | ---- | ---- | ---- |
Long term provisions | 150.58%1.61M | 150.58%1.61M | 24.34%644.3K | 24.34%644.3K | -10.42%518.19K | -10.42%518.19K | 0.70%578.45K | 0.70%578.45K | --574.43K | --574.43K |
Employee benefits | 55.16%70.41K | 55.16%70.41K | 7.80%45.38K | 7.80%45.38K | -29.14%42.09K | -29.14%42.09K | 110.19%59.41K | 110.19%59.41K | --28.26K | --28.26K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | -33.01%937.61K | -33.01%937.61K | 79.80%1.4M | 79.80%1.4M |
Total non current liabilities | 18.12%3.21M | 18.12%3.21M | 24.13%2.72M | 24.13%2.72M | -8.84%2.19M | -8.84%2.19M | -24.06%2.4M | -24.06%2.4M | 306.81%3.17M | 306.81%3.17M |
Total liabilities | 66.05%17.04M | 66.05%17.04M | -32.19%10.26M | -32.19%10.26M | 47.73%15.13M | 47.73%15.13M | -2.15%10.24M | -2.15%10.24M | 0.85%10.47M | 0.85%10.47M |
Shareholders'equity | ||||||||||
Share capital | 33.59%282.99M | 33.59%282.99M | 22.70%211.83M | 22.70%211.83M | 24.43%172.64M | 24.43%172.64M | 0.71%138.74M | 0.71%138.74M | 0.01%137.76M | 0.01%137.76M |
-common stock | 33.59%282.99M | 33.59%282.99M | 22.70%211.83M | 22.70%211.83M | 24.43%172.64M | 24.43%172.64M | 0.71%138.74M | 0.71%138.74M | 0.01%137.76M | 0.01%137.76M |
Retained earnings | -33.86%-270.42M | -33.86%-270.42M | -28.12%-202.02M | -28.12%-202.02M | -17.00%-157.68M | -17.00%-157.68M | -12.78%-134.77M | -12.78%-134.77M | -5.12%-119.5M | -5.12%-119.5M |
Gains losses not affecting retained earnings | 371.00%16.04M | 371.00%16.04M | 657.70%3.41M | 657.70%3.41M | 60.87%-610.57K | 60.87%-610.57K | 42.73%-1.56M | 42.73%-1.56M | 7.38%-2.72M | 7.38%-2.72M |
Total stockholders'equity | 116.39%28.6M | 116.39%28.6M | -7.88%13.22M | -7.88%13.22M | 496.04%14.35M | 496.04%14.35M | -84.50%2.41M | -84.50%2.41M | -26.43%15.54M | -26.43%15.54M |
Noncontrolling interests | --60.13K | --60.13K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total equity | 116.85%28.66M | 116.85%28.66M | -7.88%13.22M | -7.88%13.22M | 496.04%14.35M | 496.04%14.35M | -84.50%2.41M | -84.50%2.41M | -27.67%15.54M | -27.67%15.54M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |