Origin Energy Ltd
ORG
CommBank
CBA
Telstra Group Ltd
TLS
4
Westpac Banking Corp
WBC
5
ANZ Group Holdings Ltd
ANZ
(Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q2)Jun 30, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q2)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -38.21%497.1M | 551.43%1.26B | 551.43%1.26B | 1,034.70%804.5M | -11.40%192.7M | -11.40%192.7M | -70.70%70.9M | -63.86%217.5M | -63.86%217.5M | -62.62%242M |
-Cash and cash equivalents | -38.21%497.1M | 551.43%1.26B | 551.43%1.26B | 1,034.70%804.5M | -11.40%192.7M | -11.40%192.7M | -70.70%70.9M | -63.86%217.5M | -63.86%217.5M | -62.62%242M |
-Including:Cash | ---- | 39.91%269.6M | 39.91%269.6M | ---- | -10.91%192.7M | -10.91%192.7M | ---- | -28.35%216.3M | -28.35%216.3M | ---- |
-Including:Cash equivalents | ---- | --985.7M | --985.7M | ---- | --0 | --0 | ---- | -99.60%1.2M | -99.60%1.2M | ---- |
Receivables | -36.21%371.9M | -64.87%146.3M | -64.87%146.3M | 90.15%583M | 52.40%416.5M | 52.40%416.5M | -10.77%306.6M | -12.88%273.3M | -12.88%273.3M | 16.24%343.6M |
-Accounts receivable | -26.81%371.9M | -82.69%63.9M | -82.69%63.9M | 90.37%508.1M | 53.45%369.2M | 53.45%369.2M | -15.80%266.9M | -15.73%240.6M | -15.73%240.6M | 17.98%317M |
-Other receivables | ---- | 74.21%82.4M | 74.21%82.4M | 88.66%74.9M | 44.65%47.3M | 44.65%47.3M | 49.25%39.7M | 15.96%32.7M | 15.96%32.7M | -1.12%26.6M |
Inventory | 91.08%694.4M | 44.75%602.9M | 44.75%602.9M | -4.14%363.4M | 8.97%416.5M | 8.97%416.5M | 0.03%379.1M | 87.44%382.2M | 87.44%382.2M | 62.87%379M |
Prepaid assets | ---- | 45.88%28.3M | 45.88%28.3M | 14.68%25M | -48.13%19.4M | -48.13%19.4M | -36.44%21.8M | 67.71%37.4M | 67.71%37.4M | -12.05%34.3M |
Tax assets-Current | -67.75%31.7M | 11.63%125.7M | 11.63%125.7M | -5.57%98.3M | -26.02%112.6M | -26.02%112.6M | -12.59%104.1M | 16.18%152.2M | 16.18%152.2M | 46.86%119.1M |
Hedging assets-current | 49.32%66M | --900K | --900K | --44.2M | --0 | --0 | ---- | ---- | ---- | ---- |
Total current assets | -13.41%1.66B | 86.53%2.16B | 86.53%2.16B | 117.38%1.92B | 8.95%1.16B | 8.95%1.16B | -21.06%882.5M | -16.51%1.06B | -16.51%1.06B | -40.50%1.12B |
Non current assets | ||||||||||
Net PPE | -2.85%9.74B | -3.25%9.87B | -3.25%9.87B | -3.55%10.02B | -3.19%10.2B | -3.19%10.2B | -3.17%10.39B | -3.33%10.53B | -3.33%10.53B | -3.73%10.73B |
-Gross PP&E | -2.85%9.74B | 3.33%16.77B | 3.33%16.77B | -3.55%10.02B | 3.40%16.23B | 3.40%16.23B | -3.17%10.39B | 7.49%15.7B | 7.49%15.7B | -3.73%10.73B |
-Accumulated depreciation | ---- | -14.44%-6.9B | -14.44%-6.9B | ---- | -16.83%-6.03B | -16.83%-6.03B | ---- | -39.30%-5.16B | -39.30%-5.16B | ---- |
Prepaid assets-non current | ---- | ---- | ---- | ---- | ---- | ---- | -65.79%1.3M | -48.65%1.9M | -48.65%1.9M | -44.12%3.8M |
Total investment | -29.17%1.7M | 5.88%1.8M | 5.88%1.8M | 33.33%2.4M | -45.16%1.7M | -45.16%1.7M | -45.45%1.8M | -6.06%3.1M | -6.06%3.1M | -13.16%3.3M |
-Financial asset investment | -29.17%1.7M | 5.88%1.8M | 5.88%1.8M | 33.33%2.4M | -45.16%1.7M | -45.16%1.7M | -45.45%1.8M | -6.06%3.1M | -6.06%3.1M | -13.16%3.3M |
-Including:Financial assets designated as fair value through profit or loss, Total | -29.17%1.7M | 5.88%1.8M | 5.88%1.8M | --2.4M | -45.16%1.7M | -45.16%1.7M | ---- | -6.06%3.1M | -6.06%3.1M | ---- |
-Including:Available-for-sale securities | ---- | ---- | ---- | ---- | ---- | ---- | -45.45%1.8M | ---- | ---- | -13.16%3.3M |
Long-term accounts receivable and other receivables | 116.24%170.4M | 105.34%161.4M | 105.34%161.4M | -46.50%78.8M | -62.28%78.6M | -62.28%78.6M | -35.17%147.3M | -8.60%208.4M | -8.60%208.4M | 26.50%227.2M |
Financial assets | 963.83%100M | --31.8M | --31.8M | --9.4M | --0 | --0 | ---- | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.31%534.5M | -1.68%537.3M | -1.68%537.3M | -2.64%541.6M | -3.70%546.5M | -3.70%546.5M | -4.17%556.3M | -4.78%567.5M | -4.78%567.5M | -5.12%580.5M |
-Goodwill | ---- | 0.00%528.5M | 0.00%528.5M | ---- | 0.00%528.5M | 0.00%528.5M | ---- | 0.00%528.5M | 0.00%528.5M | ---- |
-Other intangible assets | ---- | -51.11%8.8M | -51.11%8.8M | ---- | -53.85%18M | -53.85%18M | ---- | -42.22%39M | -42.22%39M | ---- |
Deferred tax assets-non current | 18.05%223.7M | -22.59%184.7M | -22.59%184.7M | -0.84%189.5M | 32.26%238.6M | 32.26%238.6M | 16.24%191.1M | 1.29%180.4M | 1.29%180.4M | 0.55%164.4M |
Other non current assets | -2.90%77M | 4.99%80M | 4.99%80M | -6.92%79.3M | -28.38%76.2M | -28.38%76.2M | 15.60%85.2M | 40.37%106.4M | 40.37%106.4M | 29.75%73.7M |
Total non current assets | -0.73%10.84B | -2.47%10.86B | -2.47%10.86B | -3.97%10.92B | -3.98%11.14B | -3.98%11.14B | -3.48%11.38B | -3.17%11.6B | -3.17%11.6B | -3.17%11.79B |
Total assets | -2.62%12.51B | 5.90%13.02B | 5.90%13.02B | 4.77%12.84B | -2.90%12.3B | -2.90%12.3B | -5.00%12.26B | -4.45%12.67B | -4.45%12.67B | -8.16%12.9B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 40.55%901.6M | -25.99%682.6M | -25.99%682.6M | -34.56%641.5M | 15.71%922.3M | 15.71%922.3M | 30.62%980.3M | 16.36%797.1M | 16.36%797.1M | 44.16%750.5M |
-Financial or other derivative investment liabilities | --0 | -83.28%4.9M | -83.28%4.9M | --0 | --29.3M | --29.3M | ---- | --0 | --0 | ---- |
-Current debt and capital lease obligation | 40.55%901.6M | -24.11%677.7M | -24.11%677.7M | -34.56%641.5M | 12.03%893M | 12.03%893M | 30.62%980.3M | 16.36%797.1M | 16.36%797.1M | 44.16%750.5M |
-Including:Current debt | 42.20%885.5M | -24.48%659.1M | -24.48%659.1M | -35.16%622.7M | 12.68%872.8M | 12.68%872.8M | 32.56%960.3M | 13.08%774.6M | 13.08%774.6M | 39.15%724.4M |
-Including:Current capital Lease obligation | -14.36%16.1M | -7.92%18.6M | -7.92%18.6M | -6.00%18.8M | -10.22%20.2M | -10.22%20.2M | -23.37%20M | --22.5M | --22.5M | --26.1M |
Payables | -5.20%570.6M | 47.82%728.6M | 47.82%728.6M | 12.00%601.9M | -16.98%492.9M | -16.98%492.9M | -1.30%537.4M | 12.68%593.7M | 12.68%593.7M | -30.49%544.5M |
-accounts payable | 4.52%499.5M | -7.17%249.8M | -7.17%249.8M | -8.41%477.9M | -13.19%269.1M | -13.19%269.1M | -2.25%521.8M | 33.79%310M | 33.79%310M | -30.63%533.8M |
-Total tax payable | -42.66%71.1M | 1,122.91%277.6M | 1,122.91%277.6M | 694.87%124M | 845.83%22.7M | 845.83%22.7M | 45.79%15.6M | -87.23%2.4M | -87.23%2.4M | -22.46%10.7M |
-Other payable | ---- | 0.05%201.2M | 0.05%201.2M | ---- | -28.51%201.1M | -28.51%201.1M | ---- | 1.77%281.3M | 1.77%281.3M | ---- |
Current provisions | 65.87%181.3M | 101.29%140.7M | 101.29%140.7M | 6.32%109.3M | -26.27%69.9M | -26.27%69.9M | 16.03%102.8M | -48.84%94.8M | -48.84%94.8M | 30.10%88.6M |
Pension and other retirement benefit plans | ---- | 172.50%76.3M | 172.50%76.3M | ---- | 23.89%28M | 23.89%28M | ---- | -21.25%22.6M | -21.25%22.6M | ---- |
Current liabilities | 22.24%1.65B | 7.61%1.63B | 7.61%1.63B | -16.53%1.35B | 0.32%1.51B | 0.32%1.51B | 17.12%1.62B | 5.77%1.51B | 5.77%1.51B | -16.38%1.38B |
Non current liabilities | ||||||||||
Non current financial liabilities | -20.52%4.94B | -12.74%5.75B | -12.74%5.75B | -9.54%6.21B | -7.53%6.59B | -7.53%6.59B | -7.50%6.86B | -6.00%7.13B | -6.00%7.13B | -6.00%7.42B |
-Long term debt and capital lease obligation | -18.92%4.94B | -10.62%5.75B | -10.62%5.75B | -9.52%6.09B | -7.96%6.44B | -7.96%6.44B | -7.65%6.73B | -6.10%6.99B | -6.10%6.99B | -5.92%7.29B |
-Including:Long term debt | -19.04%4.83B | -10.59%5.64B | -10.59%5.64B | -9.53%5.97B | -7.98%6.31B | -7.98%6.31B | -7.75%6.6B | -7.96%6.85B | -7.96%6.85B | -7.68%7.15B |
-Including:Long term capital lease obligation | -13.02%104.9M | -12.45%112.5M | -12.45%112.5M | -8.91%120.6M | -7.09%128.5M | -7.09%128.5M | -2.58%132.4M | --138.3M | --138.3M | --135.9M |
-Derivative product liabilities | ---- | --0 | --0 | --0 | --10.7M | --10.7M | --3.8M | --0 | --0 | ---- |
-Other financial liabilities-Non current | ---- | ---- | ---- | -7.73%122.9M | 7.15%145.4M | 7.15%145.4M | -2.06%133.2M | -0.66%135.7M | -0.66%135.7M | -9.99%136M |
Long term accounts payable and other payables | 38.03%190.9M | 46.88%164.8M | 46.88%164.8M | --138.3M | --112.2M | --112.2M | ---- | ---- | ---- | ---- |
Long term provisions | -4.06%524.3M | -2.79%515.5M | -2.79%515.5M | 11.60%546.5M | 15.56%530.3M | 15.56%530.3M | 14.52%489.7M | 12.75%458.9M | 12.75%458.9M | -23.83%427.6M |
Long term pension and other post-retirement benefit plans | ---- | 6.79%17.3M | 6.79%17.3M | ---- | 30.65%16.2M | 30.65%16.2M | ---- | 26.53%12.4M | 26.53%12.4M | ---- |
Non current deferred liabilities | 8.99%1.1B | 17.75%1.02B | 17.75%1.02B | 27.26%1.01B | -1.68%865.2M | -1.68%865.2M | -9.07%792M | -5.72%880M | -5.72%880M | -6.67%871M |
Total non current liabilities | -14.59%6.75B | -7.98%7.47B | -7.98%7.47B | -2.99%7.9B | -4.29%8.12B | -4.29%8.12B | -6.58%8.15B | -5.08%8.48B | -5.08%8.48B | -7.13%8.72B |
Total liabilities | -9.21%8.4B | -5.53%9.1B | -5.53%9.1B | -5.24%9.26B | -3.59%9.63B | -3.59%9.63B | -3.33%9.77B | -3.59%9.99B | -3.59%9.99B | -8.52%10.1B |
Shareholders'equity | ||||||||||
Share capital | 0.01%3.22B | 10.37%3.22B | 10.37%3.22B | 10.41%3.22B | 0.19%2.92B | 0.19%2.92B | 0.15%2.92B | 0.05%2.91B | 0.05%2.91B | -0.01%2.91B |
-common stock | 0.01%3.22B | 10.37%3.22B | 10.37%3.22B | 10.41%3.22B | 0.19%2.92B | 0.19%2.92B | 0.15%2.92B | 0.05%2.91B | 0.05%2.91B | -0.01%2.91B |
Retained earnings | --652.3M | 1,002.20%572.9M | 1,002.20%572.9M | ---- | -6,955.56%-63.5M | -6,955.56%-63.5M | ---156.8M | -100.37%-900K | -100.37%-900K | ---- |
Other reserves | -15.68%-1.8B | 2.87%-1.86B | 2.87%-1.86B | 18.35%-1.56B | -0.98%-1.92B | -0.98%-1.92B | -9.02%-1.91B | -0.06%-1.9B | -0.06%-1.9B | -10.18%-1.75B |
Total stockholders'equity | 24.58%2.07B | 106.16%1.93B | 106.16%1.93B | 95.28%1.66B | -7.49%936.4M | -7.49%936.4M | -26.73%850.9M | -19.48%1.01B | -19.48%1.01B | -12.24%1.16B |
Noncontrolling interests | 5.58%2.03B | 15.24%2B | 15.24%2B | 17.41%1.93B | 4.06%1.73B | 4.06%1.73B | 0.09%1.64B | 1.62%1.67B | 1.62%1.67B | -2.60%1.64B |
Total equity | 14.38%4.1B | 47.13%3.93B | 47.13%3.93B | 44.01%3.59B | -0.31%2.67B | -0.31%2.67B | -11.04%2.49B | -7.54%2.68B | -7.54%2.68B | -6.84%2.8B |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |