Fortescue Ltd
FMG
Woodside Energy Group Ltd
WDS
Origin Energy Ltd
ORG
Telstra Group Ltd
TLS
BHP Group Ltd
BHP
(FY)Mar 30, 2024 | (Q4)Mar 30, 2024 | (FY)Mar 30, 2023 | (Q4)Mar 30, 2023 | (FY)Mar 30, 2022 | (Q4)Mar 30, 2022 | (FY)Mar 30, 2021 | (Q4)Mar 30, 2021 | (FY)Mar 30, 2020 | (Q4)Mar 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 34.20%1.4B | 34.20%1.4B | 20.20%1.05B | 20.20%1.05B | -14.67%870.02M | -14.67%870.02M | 95.09%1.02B | 95.09%1.02B | 19.07%522.65M | 19.07%522.65M |
-Cash and cash equivalents | 111.95%457.56M | 111.95%457.56M | -42.54%215.88M | -42.54%215.88M | -37.79%375.68M | -37.79%375.68M | 473.41%603.92M | 473.41%603.92M | -76.01%105.32M | -76.01%105.32M |
-Short term investments | 13.97%945.86M | 13.97%945.86M | 67.88%829.88M | 67.88%829.88M | 18.92%494.35M | 18.92%494.35M | -0.39%415.69M | -0.39%415.69M | --417.33M | --417.33M |
Receivables | 23.25%97.5M | 23.25%97.5M | 24.05%79.11M | 24.05%79.11M | 59.81%63.77M | 59.81%63.77M | 23.06%39.9M | 23.06%39.9M | 2.42%32.43M | 2.42%32.43M |
-Accounts receivable | 79.09%23.33M | 79.09%23.33M | -13.28%13.03M | -13.28%13.03M | 89.02%15.02M | 89.02%15.02M | 7.07%7.95M | 7.07%7.95M | 9.73%7.42M | 9.73%7.42M |
-Other receivables | 12.50%75.34M | 12.50%75.34M | 34.09%66.97M | 34.09%66.97M | 54.52%49.95M | 54.52%49.95M | 26.17%32.32M | 26.17%32.32M | 0.95%25.62M | 0.95%25.62M |
-Recievables adjustments allowances | -31.69%-1.18M | -31.69%-1.18M | 25.58%-893.01K | 25.58%-893.01K | -225.14%-1.2M | -225.14%-1.2M | 40.20%-369.04K | 40.20%-369.04K | -27.86%-617.14K | -27.86%-617.14K |
Prepaid assets | 54.65%64.4M | 54.65%64.4M | 2.52%41.64M | 2.52%41.64M | 3.06%40.62M | 3.06%40.62M | 78.73%39.41M | 78.73%39.41M | 40.35%22.05M | 40.35%22.05M |
Current deferred assets | 623.61%29.84M | 623.61%29.84M | -48.11%4.12M | -48.11%4.12M | 1,036.15%7.95M | 1,036.15%7.95M | --699.53K | --699.53K | ---- | ---- |
Hedging assets-current | -28.48%3.73M | -28.48%3.73M | -10.00%5.21M | -10.00%5.21M | 632.94%5.79M | 632.94%5.79M | -99.35%790.42K | -99.35%790.42K | 64.17%121.57M | 64.17%121.57M |
Other current assets | -40.82%4.13M | -40.82%4.13M | -12.77%6.97M | -12.77%6.97M | 54.89%7.99M | 54.89%7.99M | 185.22%5.16M | 185.22%5.16M | 27.84%1.81M | 27.84%1.81M |
Total current assets | 35.52%1.6B | 35.52%1.6B | 18.74%1.18B | 18.74%1.18B | -9.90%996.15M | -9.90%996.15M | 57.83%1.11B | 57.83%1.11B | 24.69%700.51M | 24.69%700.51M |
Non current assets | ||||||||||
Net PPE | -11.13%114.88M | -11.13%114.88M | -12.15%129.27M | -12.15%129.27M | 46.57%147.15M | 46.57%147.15M | 18.85%100.39M | 18.85%100.39M | -3.60%84.47M | -3.60%84.47M |
-Gross PPE | -2.66%203.55M | -2.66%203.55M | 1.70%209.1M | 1.70%209.1M | 36.72%205.61M | 36.72%205.61M | 18.32%150.39M | 18.32%150.39M | 2.55%127.1M | 2.55%127.1M |
-Accumulated depreciation | -11.07%-88.67M | -11.07%-88.67M | -36.56%-79.84M | -36.56%-79.84M | -16.94%-58.46M | -16.94%-58.46M | -17.27%-49.99M | -17.27%-49.99M | -17.39%-42.63M | -17.39%-42.63M |
Financial assets | 88.69%56.26M | 88.69%56.26M | -42.99%29.82M | -42.99%29.82M | -53.61%52.3M | -53.61%52.3M | --112.74M | --112.74M | ---- | ---- |
Goodwill and other intangible assets | 0.15%902.81M | 0.15%902.81M | 1.10%901.46M | 1.10%901.46M | 100.68%891.68M | 100.68%891.68M | 33.17%444.34M | 33.17%444.34M | 20.26%333.67M | 20.26%333.67M |
-Goodwill | -0.42%308.55M | -0.42%308.55M | -20.61%309.85M | -20.61%309.85M | 237.14%390.31M | 237.14%390.31M | 50.75%115.77M | 50.75%115.77M | 1.80%76.8M | 1.80%76.8M |
-Other intangible assets | 0.45%594.27M | 0.45%594.27M | 18.00%591.61M | 18.00%591.61M | 52.59%501.37M | 52.59%501.37M | 27.91%328.57M | 27.91%328.57M | 27.15%256.87M | 27.15%256.87M |
Non current deferred assets | -66.22%29.09M | -66.22%29.09M | -4.55%86.12M | -4.55%86.12M | -4.83%90.22M | -4.83%90.22M | 2,492.31%94.8M | 2,492.31%94.8M | 136.74%3.66M | 136.74%3.66M |
Other non current assets | -3.31%1.42M | -3.31%1.42M | 173.16%1.46M | 173.16%1.46M | 117.98%536.3K | 117.98%536.3K | -90.08%246.03K | -90.08%246.03K | 312.90%2.48M | 312.90%2.48M |
Total non current assets | -3.80%1.1B | -3.80%1.1B | -2.86%1.15B | -2.86%1.15B | 57.06%1.18B | 57.06%1.18B | 77.37%752.52M | 77.37%752.52M | 15.46%424.27M | 15.46%424.27M |
Total assets | 16.15%2.71B | 16.15%2.71B | 7.02%2.33B | 7.02%2.33B | 17.22%2.18B | 17.22%2.18B | 65.20%1.86B | 65.20%1.86B | 21.04%1.12B | 21.04%1.12B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 9.99%17.77M | 9.99%17.77M | 21.61%16.15M | 21.61%16.15M | 9.75%13.28M | 9.75%13.28M | 5.61%12.1M | 5.61%12.1M | 3.69%11.46M | 3.69%11.46M |
-Current debt | ---- | ---- | ---- | ---- | ---- | ---- | --2.39M | --2.39M | ---- | ---- |
-Current capital lease obligation | 9.99%17.77M | 9.99%17.77M | 21.61%16.15M | 21.61%16.15M | 36.77%13.28M | 36.77%13.28M | -15.25%9.71M | -15.25%9.71M | 3.69%11.46M | 3.69%11.46M |
Payables | 60.84%78.6M | 60.84%78.6M | -5.20%48.87M | -5.20%48.87M | 25.48%51.55M | 25.48%51.55M | -1.90%41.08M | -1.90%41.08M | 61.70%41.88M | 61.70%41.88M |
-accounts payable | -45.76%9.05M | -45.76%9.05M | 17.32%16.68M | 17.32%16.68M | 15.70%14.22M | 15.70%14.22M | 18.74%12.29M | 18.74%12.29M | 89.92%10.35M | 89.92%10.35M |
-Other payable | 116.08%69.55M | 116.08%69.55M | -13.78%32.19M | -13.78%32.19M | 29.65%37.33M | 29.65%37.33M | -8.67%28.79M | -8.67%28.79M | 54.18%31.53M | 54.18%31.53M |
Current provisions | -81.72%8.29M | -81.72%8.29M | 1,844.00%45.37M | 1,844.00%45.37M | -59.13%2.33M | -59.13%2.33M | 85.55%5.71M | 85.55%5.71M | 2,086.35%3.08M | 2,086.35%3.08M |
Pension and other retirement benefit plans | 5.71%94.71M | 5.71%94.71M | 16.51%89.59M | 16.51%89.59M | 7.37%76.89M | 7.37%76.89M | 84.12%71.61M | 84.12%71.61M | 7.36%38.89M | 7.36%38.89M |
Current deferred liabilities | 36.45%40.32M | 36.45%40.32M | 18.17%29.55M | 18.17%29.55M | 92.38%25.01M | 92.38%25.01M | 8.52%13M | 8.52%13M | 29.75%11.98M | 29.75%11.98M |
Other current liabilities | -72.16%2.57M | -72.16%2.57M | -31.98%9.23M | -31.98%9.23M | 18.20%13.57M | 18.20%13.57M | 93.40%11.48M | 93.40%11.48M | -67.17%5.93M | -67.17%5.93M |
Current liabilities | 1.46%242.25M | 1.46%242.25M | 30.73%238.76M | 30.73%238.76M | 17.84%182.63M | 17.84%182.63M | 36.88%154.98M | 36.88%154.98M | 12.51%113.22M | 12.51%113.22M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.86%1.11B | 4.86%1.11B | 12.63%1.05B | 12.63%1.05B | 8.66%935.74M | 8.66%935.74M | 81.94%861.13M | 81.94%861.13M | 15.19%473.29M | 15.19%473.29M |
-Long term debt | 6.46%1.02B | 6.46%1.02B | 16.07%954.6M | 16.07%954.6M | 4.89%822.42M | 4.89%822.42M | 89.41%784.06M | 89.41%784.06M | 20.83%413.95M | 20.83%413.95M |
-Long term capital lease obligation | -10.49%88.95M | -10.49%88.95M | -12.31%99.38M | -12.31%99.38M | 47.05%113.32M | 47.05%113.32M | 29.86%77.07M | 29.86%77.07M | -13.10%59.35M | -13.10%59.35M |
Derivative product liabilities | 124.44%59.13M | 124.44%59.13M | -49.94%26.35M | -49.94%26.35M | -52.57%52.63M | -52.57%52.63M | -6.70%110.95M | -6.70%110.95M | 60.50%118.92M | 60.50%118.92M |
Non current deferred liabilities | -0.07%12.03M | -0.07%12.03M | -3.19%12.04M | -3.19%12.04M | 114.98%12.43M | 114.98%12.43M | 432.51%5.78M | 432.51%5.78M | -36.61%1.09M | -36.61%1.09M |
Other non current liabilities | -16.83%11.07M | -16.83%11.07M | -60.39%13.31M | -60.39%13.31M | -16.92%33.61M | -16.92%33.61M | 524.38%40.46M | 524.38%40.46M | 81.15%6.48M | 81.15%6.48M |
Total non current liabilities | 7.39%1.19B | 7.39%1.19B | 6.89%1.11B | 6.89%1.11B | 1.58%1.03B | 1.58%1.03B | 69.78%1.02B | 69.78%1.02B | 22.34%599.78M | 22.34%599.78M |
Total liabilities | 6.34%1.43B | 6.34%1.43B | 10.47%1.34B | 10.47%1.34B | 3.73%1.22B | 3.73%1.22B | 64.56%1.17B | 64.56%1.17B | 20.66%713M | 20.66%713M |
Shareholders'equity | ||||||||||
Share capital | 6.28%1.7B | 6.28%1.7B | 8.96%1.6B | 8.96%1.6B | 23.75%1.47B | 23.75%1.47B | 79.74%1.19B | 79.74%1.19B | 9.86%660.56M | 9.86%660.56M |
-common stock | 6.28%1.7B | 6.28%1.7B | 8.96%1.6B | 8.96%1.6B | 23.75%1.47B | 23.75%1.47B | 79.74%1.19B | 79.74%1.19B | 9.86%660.56M | 9.86%660.56M |
Retained earnings | 40.60%-246.55M | 40.60%-246.55M | -35.37%-415.06M | -35.37%-415.06M | -4.12%-306.6M | -4.12%-306.6M | 11.31%-294.47M | 11.31%-294.47M | -0.82%-332M | -0.82%-332M |
Gains losses not affecting retained earnings | 11.11%-177.29M | 11.11%-177.29M | 1.14%-199.46M | 1.14%-199.46M | 3.02%-201.75M | 3.02%-201.75M | -349.97%-208.03M | -349.97%-208.03M | 25.34%83.22M | 25.34%83.22M |
Total stockholders'equity | 29.53%1.28B | 29.53%1.28B | 2.66%986.53M | 2.66%986.53M | 40.33%960.98M | 40.33%960.98M | 66.30%684.79M | 66.30%684.79M | 21.70%411.78M | 21.70%411.78M |
Total equity | 29.53%1.28B | 29.53%1.28B | 2.66%986.53M | 2.66%986.53M | 40.33%960.98M | 40.33%960.98M | 66.30%684.79M | 66.30%684.79M | 21.70%411.78M | 21.70%411.78M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |