Origin Energy Ltd
ORG
Telstra Group Ltd
TLS
Westpac Banking Corp
WBC
CommBank
CBA
National Australia Bank Ltd
NAB
(FY)Dec 30, 2023 | (FY)Dec 30, 2022 | (FY)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Dec 30, 2019 | (FY)Dec 30, 2018 | (FY)Dec 30, 2017 | (FY)Dec 30, 2016 | (FY)Dec 30, 2015 | (FY)Dec 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (direct method) | ||||||||||
Cash income from operating activities | -7.07%8.12M | 0.37%8.74M | 46.54%8.7M | -1.13%5.94M | 293.13%6.01M | 353.40%1.53M | -303.72%-603K | 130.61%296K | -144.44%-967K | 61.66%2.18M |
Revenue from customers | -8.53%7.47M | -0.97%8.16M | 49.10%8.24M | -1.78%5.53M | --5.63M | ---- | ---- | ---- | ---- | ---- |
Income from government grants | 13.61%651K | 24.30%573K | 12.17%461K | 8.44%411K | --379K | ---- | ---- | ---- | ---- | ---- |
Other cash income from operating activities | ---- | ---- | ---- | ---- | ---- | 353.40%1.53M | -303.72%-603K | 130.61%296K | -144.44%-967K | 61.66%2.18M |
Cash paid | -12.83%-7.16M | -23.10%-6.35M | -24.37%-5.16M | 7.33%-4.15M | -4.47M | |||||
Payments to suppliers for goods and services | -12.83%-7.16M | -23.10%-6.35M | -24.37%-5.16M | 7.33%-4.15M | ---4.47M | ---- | ---- | ---- | ---- | ---- |
Direct interest paid | 14.29%-90K | 12.50%-105K | -287.10%-120K | 79.61%-31K | ---152K | ---- | --4K | ---- | 62.21%-229K | -53.03%-606K |
Direct tax refund paid | 11.76%-105K | -98.33%-119K | -100.00%-60K | -66.67%-30K | ---18K | ---- | ---- | -57.17%457K | 27.63%1.07M | 556.83%836K |
Operating cash flow | -64.80%762K | -35.72%2.17M | 94.35%3.37M | 27.05%1.73M | -10.73%1.36M | 355.09%1.53M | -179.55%-599K | 683.72%753K | -105.36%-129K | 213.69%2.41M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -5.44%-2.85M | 23.54%-2.7M | -140.41%-3.53M | -20.20%-1.47M | 3.47%-1.22M | -54.70%-1.27M | 36.66%-819K | 18.16%-1.29M | 32.48%-1.58M | 35.11%-2.34M |
Net PPE purchase and sale | 27.40%-106K | 76.90%-146K | -815.94%-632K | -283.33%-69K | -50.00%-18K | 80.65%-12K | ---62K | ---- | -200.00%-3K | 96.43%-1K |
Net intangibles purchas and sale | -7.32%-2.74M | 11.92%-2.56M | -107.14%-2.9M | -16.27%-1.4M | 3.98%-1.21M | -65.79%-1.26M | 41.45%-757K | 18.01%-1.29M | 32.58%-1.58M | 34.63%-2.34M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -5.44%-2.85M | 23.54%-2.7M | -140.41%-3.53M | -20.20%-1.47M | 3.47%-1.22M | -54.70%-1.27M | 36.66%-819K | 18.16%-1.29M | 32.48%-1.58M | 35.11%-2.34M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 634.54%2.21M | 48.57%-414K | -127.75%-805K | 292.56%2.9M | 400.41%739K | -118.85%-246K | 81.75%1.31M | -47.78%718K | 272.63%1.38M | -85.80%369K |
Net issuance payments of debt | 1,789.19%2.5M | 28.50%-148K | 58.93%-207K | -158.33%-504K | 769.77%864K | -109.89%-129K | 125.18%1.31M | -476.87%-5.18M | 272.63%1.38M | -85.80%369K |
Net common stock issuance | 2,900.00%28K | 75.00%-1K | -100.11%-4K | --3.59M | ---- | ---- | ---- | --5.9M | ---- | ---- |
Interest paid (cash flow from financing activities) | ---87K | ---- | -721.15%-427K | -246.67%-52K | 87.18%-15K | ---117K | ---- | ---- | ---- | ---- |
Net other financing activities | 13.96%-228K | -58.68%-265K | -26.52%-167K | -20.00%-132K | ---110K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 634.54%2.21M | 48.57%-414K | -127.75%-805K | 292.56%2.9M | 400.41%739K | -118.85%-246K | 81.75%1.31M | -47.78%718K | 272.63%1.38M | -85.80%369K |
Net cash flow | ||||||||||
Beginning cash position | -36.87%1.92M | -27.32%3.04M | 348.98%4.18M | 1,725.49%931K | 24.39%51K | -82.63%41K | 362.75%236K | -88.49%51K | 1,427.59%443K | -89.34%29K |
Current changes in cash | 113.25%126K | 2.06%-951K | -130.69%-971K | 259.55%3.16M | 5,766.67%880K | 113.27%15K | -163.48%-113K | 153.29%178K | -176.78%-334K | 280.50%435K |
Effect of exchange rate changes | 110.06%17K | 1.17%-169K | -301.18%-171K | --85K | ---- | 93.90%-5K | -1,271.43%-82K | 112.07%7K | -176.19%-58K | -950.00%-21K |
End cash Position | 7.46%2.06M | -36.87%1.92M | -27.32%3.04M | 348.98%4.18M | 1,725.49%931K | 24.39%51K | -82.63%41K | 362.75%236K | -88.49%51K | 1,427.59%443K |
Free cash from | -288.64%-2.09M | -223.49%-537K | -163.12%-166K | 86.52%263K | -45.98%141K | 118.41%261K | -162.59%-1.42M | 68.40%-540K | -2,689.39%-1.71M | 102.32%66K |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |