Fortescue Ltd
FMG
Woodside Energy Group Ltd
WDS
Origin Energy Ltd
ORG
Telstra Group Ltd
TLS
BHP Group Ltd
BHP
(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 | 7.91%313.7M | 7.91%313.7M | 45.79%290.7M | 45.79%290.7M | -63.94%199.4M | -63.94%199.4M | 47.47%553M | 47.47%553M | -21.19%375M | -21.19%375M |
-Cash and cash equivalents | 7.91%313.7M | 7.91%313.7M | 45.79%290.7M | 45.79%290.7M | -52.97%199.4M | -52.97%199.4M | 21.49%424M | 21.49%424M | -24.62%349M | -24.62%349M |
-Short term investments | ---- | ---- | ---- | ---- | ---- | ---- | 396.15%129M | 396.15%129M | 103.13%26M | 103.13%26M |
Receivables | -2.96%160.9M | -2.96%160.9M | 27.64%165.8M | 27.64%165.8M | 11.03%129.9M | 11.03%129.9M | 62.50%117M | 62.50%117M | -35.31%72M | -35.31%72M |
-Accounts receivable | -10.77%92M | -10.77%92M | 15.58%103.1M | 15.58%103.1M | -3.04%89.2M | -3.04%89.2M | 113.95%92M | 113.95%92M | -33.85%43M | -33.85%43M |
-Other receivables | 12.91%71.7M | 12.91%71.7M | 43.67%63.5M | 43.67%63.5M | 42.58%44.2M | 42.58%44.2M | -8.82%31M | -8.82%31M | -29.75%34M | -29.75%34M |
-Recievables adjustments allowances | -250.00%-2.8M | -250.00%-2.8M | 77.14%-800K | 77.14%-800K | 41.67%-3.5M | 41.67%-3.5M | -20.00%-6M | -20.00%-6M | -138.10%-5M | -138.10%-5M |
Prepaid assets | 37.84%70.3M | 37.84%70.3M | -2.67%51M | -2.67%51M | 16.44%52.4M | 16.44%52.4M | 36.36%45M | 36.36%45M | -6.25%33M | -6.25%33M |
Current deferred assets | 20.37%13M | 20.37%13M | --10.8M | --10.8M | ---- | ---- | ---- | ---- | ---- | ---- |
Hedging assets-current | 0.00%800K | 0.00%800K | 100.00%800K | 100.00%800K | -99.43%400K | -99.43%400K | -32.04%70M | -32.04%70M | 447.87%103M | 447.87%103M |
Holding assets for sale | ---- | ---- | -33.04%22.9M | -33.04%22.9M | --34.2M | --34.2M | ---- | ---- | --39M | --39M |
Other current assets | 26.53%12.4M | 26.53%12.4M | -35.10%9.8M | -35.10%9.8M | -86.64%15.1M | -86.64%15.1M | 7.62%113M | 7.62%113M | 8.25%105M | 8.25%105M |
Total current assets | 3.50%571.1M | 3.50%571.1M | 27.91%551.8M | 27.91%551.8M | -51.96%431.4M | -51.96%431.4M | 23.52%898M | 23.52%898M | -4.94%727M | -4.94%727M |
Non current assets | ||||||||||
Net PPE | -32.28%184M | -32.28%184M | -22.24%271.7M | -22.24%271.7M | -42.63%349.4M | -42.63%349.4M | -16.69%609M | -16.69%609M | 30.07%731M | 30.07%731M |
-Gross PPE | -2.72%734.4M | -2.72%734.4M | -19.02%754.9M | -19.02%754.9M | -35.75%932.2M | -35.75%932.2M | -5.53%1.45B | -5.53%1.45B | 24.31%1.54B | 24.31%1.54B |
-Accumulated depreciation | -13.91%-550.4M | -13.91%-550.4M | 17.09%-483.2M | 17.09%-483.2M | 30.78%-582.8M | 30.78%-582.8M | -4.60%-842M | -4.60%-842M | -19.51%-805M | -19.51%-805M |
Investments and advances | -1.63%30.1M | -1.63%30.1M | --30.6M | --30.6M | ---- | ---- | -31.38%129M | -31.38%129M | 1.18%188M | 1.18%188M |
-Long term equity investment | -1.63%30.1M | -1.63%30.1M | --30.6M | --30.6M | ---- | ---- | ---- | ---- | -0.68%29M | -0.68%29M |
-Other investment | ---- | ---- | ---- | ---- | ---- | ---- | -18.87%129M | -18.87%129M | 1.53%159M | 1.53%159M |
Financial assets | -80.95%800K | -80.95%800K | 133.33%4.2M | 133.33%4.2M | -97.95%1.8M | -97.95%1.8M | -79.34%88M | -79.34%88M | 47.40%426M | 47.40%426M |
Non current accounts receivable | -45.59%3.7M | -45.59%3.7M | -37.04%6.8M | -37.04%6.8M | 440.00%10.8M | 440.00%10.8M | -33.33%2M | -33.33%2M | -30.23%3M | -30.23%3M |
Goodwill and other intangible assets | -19.14%2.54B | -19.14%2.54B | -2.00%3.14B | -2.00%3.14B | -68.22%3.21B | -68.22%3.21B | -1.80%10.1B | -1.80%10.1B | -10.11%10.28B | -10.11%10.28B |
-Goodwill | -43.02%988M | -43.02%988M | 0.00%1.73B | 0.00%1.73B | -75.36%1.73B | -75.36%1.73B | -1.70%7.04B | -1.70%7.04B | -13.21%7.16B | -13.21%7.16B |
-Other intangible assets | 10.23%1.55B | 10.23%1.55B | -4.35%1.41B | -4.35%1.41B | -51.80%1.47B | -51.80%1.47B | -2.02%3.06B | -2.02%3.06B | -2.09%3.12B | -2.09%3.12B |
Non current deferred assets | --11.4M | --11.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -3.02%41.8M | -3.02%41.8M | -8.10%43.1M | -8.10%43.1M | 1.96%46.9M | 1.96%46.9M | -22.03%46M | -22.03%46M | 7.86%59M | 7.86%59M |
Total non current assets | -19.61%2.81B | -19.61%2.81B | -3.23%3.5B | -3.23%3.5B | -67.03%3.62B | -67.03%3.62B | -6.14%10.97B | -6.14%10.97B | -6.74%11.69B | -6.74%11.69B |
Total assets | -16.46%3.39B | -16.46%3.39B | 0.09%4.05B | 0.09%4.05B | -65.89%4.05B | -65.89%4.05B | -4.41%11.87B | -4.41%11.87B | -6.64%12.42B | -6.64%12.42B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -15.59%31.4M | -15.59%31.4M | -12.68%37.2M | -12.68%37.2M | -80.98%42.6M | -80.98%42.6M | -24.32%224M | -24.32%224M | 54.17%296M | 54.17%296M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | -28.92%177M | -28.92%177M | 29.69%249M | 29.69%249M |
-Current capital lease obligation | -15.59%31.4M | -15.59%31.4M | -12.68%37.2M | -12.68%37.2M | -9.36%42.6M | -9.36%42.6M | 0.00%47M | 0.00%47M | --47M | --47M |
Payables | -2.82%554.9M | -2.82%554.9M | -4.59%571M | -4.59%571M | -51.62%598.5M | -51.62%598.5M | 5.01%1.24B | 5.01%1.24B | -2.33%1.18B | -2.33%1.18B |
-accounts payable | -2.82%554.9M | -2.82%554.9M | -4.59%571M | -4.59%571M | -51.62%598.5M | -51.62%598.5M | 5.01%1.24B | 5.01%1.24B | -2.33%1.18B | -2.33%1.18B |
Current provisions | 103.11%39.2M | 103.11%39.2M | -88.82%19.3M | -88.82%19.3M | 153.82%172.6M | 153.82%172.6M | 36.00%68M | 36.00%68M | -11.19%50M | -11.19%50M |
Pension and other retirement benefit plans | 1.08%37.5M | 1.08%37.5M | -7.02%37.1M | -7.02%37.1M | -7.21%39.9M | -7.21%39.9M | 4.88%43M | 4.88%43M | -26.92%41M | -26.92%41M |
Current deferred liabilities | ---- | ---- | ---- | ---- | -84.55%8.5M | -84.55%8.5M | --55M | --55M | ---- | ---- |
Other current liabilities | 33.33%3.6M | 33.33%3.6M | 22.73%2.7M | 22.73%2.7M | -97.53%2.2M | -97.53%2.2M | 9.88%89M | 9.88%89M | -0.74%81M | -0.74%81M |
Current liabilities | -0.10%666.6M | -0.10%666.6M | -22.79%667.3M | -22.79%667.3M | -49.63%864.3M | -49.63%864.3M | 4.25%1.72B | 4.25%1.72B | 3.39%1.65B | 3.39%1.65B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 171.71%1.45B | 171.71%1.45B | 95.04%535.2M | 95.04%535.2M | -89.29%274.4M | -89.29%274.4M | -32.19%2.56B | -32.19%2.56B | 7.09%3.78B | 7.09%3.78B |
-Long term debt | 218.08%1.37B | 218.08%1.37B | 219.22%431.9M | 219.22%431.9M | -94.11%135.3M | -94.11%135.3M | -33.77%2.3B | -33.77%2.3B | -1.58%3.47B | -1.58%3.47B |
-Long term capital lease obligation | -22.17%80.4M | -22.17%80.4M | -25.74%103.3M | -25.74%103.3M | -46.91%139.1M | -46.91%139.1M | -14.38%262M | -14.38%262M | --306M | --306M |
Long term accounts payable and other payables | ---- | ---- | ---- | ---- | -99.52%1.3M | -99.52%1.3M | 13.87%271M | 13.87%271M | 1.62%238M | 1.62%238M |
Derivative product liabilities | --5.2M | --5.2M | ---- | ---- | ---- | ---- | -47.12%55M | -47.12%55M | 27.61%104M | 27.61%104M |
Long term provisions | 7.14%6M | 7.14%6M | -60.00%5.6M | -60.00%5.6M | -12.50%14M | -12.50%14M | -27.27%16M | -27.27%16M | -63.52%22M | -63.52%22M |
Employee benefits | 28.89%5.8M | 28.89%5.8M | 9.76%4.5M | 9.76%4.5M | -54.44%4.1M | -54.44%4.1M | 28.57%9M | 28.57%9M | -27.08%7M | -27.08%7M |
Non current deferred liabilities | ---- | ---- | 0.33%180.1M | 0.33%180.1M | -65.87%179.5M | -65.87%179.5M | -9.78%526M | -9.78%526M | 1.34%583M | 1.34%583M |
Other non current liabilities | 0.00%600K | 0.00%600K | --600K | --600K | ---- | ---- | 111.11%19M | 111.11%19M | -29.13%9M | -29.13%9M |
Total non current liabilities | 102.73%1.47B | 102.73%1.47B | 53.39%726M | 53.39%726M | -86.31%473.3M | -86.31%473.3M | -27.07%3.46B | -27.07%3.46B | 5.32%4.74B | 5.32%4.74B |
Total liabilities | 53.48%2.14B | 53.48%2.14B | 4.16%1.39B | 4.16%1.39B | -74.14%1.34B | -74.14%1.34B | -18.99%5.17B | -18.99%5.17B | 4.82%6.39B | 4.82%6.39B |
Shareholders'equity | ||||||||||
Share capital | 0.08%1.69B | 0.08%1.69B | 3.13%1.69B | 3.13%1.69B | -82.28%1.64B | -82.28%1.64B | 7.11%9.23B | 7.11%9.23B | 0.65%8.62B | 0.65%8.62B |
-common stock | 0.08%1.69B | 0.08%1.69B | 3.13%1.69B | 3.13%1.69B | -82.28%1.64B | -82.28%1.64B | 7.11%9.23B | 7.11%9.23B | 0.65%8.62B | 0.65%8.62B |
Retained earnings | -145.41%-438.8M | -145.41%-438.8M | -10.04%966.4M | -10.04%966.4M | 157.63%1.07B | 157.63%1.07B | 5.24%-1.86B | 5.24%-1.86B | -212.72%-1.97B | -212.72%-1.97B |
Gains losses not affecting retained earnings | -150.00%-2.8M | -150.00%-2.8M | 460.00%5.6M | 460.00%5.6M | 100.15%1M | 100.15%1M | -8.06%-670M | -8.06%-670M | 14.62%-620M | 14.62%-620M |
Total stockholders'equity | -53.11%1.25B | -53.11%1.25B | -1.92%2.66B | -1.92%2.66B | -59.51%2.71B | -59.51%2.71B | 11.04%6.7B | 11.04%6.7B | -16.33%6.03B | -16.33%6.03B |
Total equity | -53.11%1.25B | -53.11%1.25B | -1.92%2.66B | -1.92%2.66B | -59.51%2.71B | -59.51%2.71B | 11.04%6.7B | 11.04%6.7B | -16.33%6.03B | -16.33%6.03B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |