ANZ Group Holdings Ltd
ANZ
Origin Energy Ltd
ORG
Woodside Energy Group Ltd
WDS
4
Westpac Banking Corp
WBC
5
CommBank
CBA
(FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -3.49%27.8M | -3.49%27.8M | -46.10%28.8M | -46.10%28.8M | -16.23%53.44M | -16.23%53.44M | -57.61%63.79M | -57.61%63.79M | 49.25%150.49M | 49.25%150.49M |
-Cash and cash equivalents | -3.49%27.8M | -3.49%27.8M | -46.10%28.8M | -46.10%28.8M | -16.23%53.44M | -16.23%53.44M | -55.21%63.79M | -55.21%63.79M | 41.25%142.42M | 41.25%142.42M |
-Short term investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.06M | --8.06M |
Receivables | -38.23%143.02M | -38.23%143.02M | 40.13%231.54M | 40.13%231.54M | -24.89%165.23M | -24.89%165.23M | 27.17%219.98M | 27.17%219.98M | -14.30%172.98M | -14.30%172.98M |
-Accounts receivable | -35.86%118.49M | -35.86%118.49M | 25.14%184.73M | 25.14%184.73M | -17.20%147.62M | -17.20%147.62M | 41.99%178.3M | 41.99%178.3M | -15.22%125.57M | -15.22%125.57M |
-Other receivables | -34.96%41.75M | -34.96%41.75M | 123.14%64.2M | 123.14%64.2M | -47.13%28.77M | -47.13%28.77M | -7.41%54.42M | -7.41%54.42M | -3.40%58.77M | -3.40%58.77M |
-Recievables adjustments allowances | 0.93%-17.22M | 0.93%-17.22M | -55.74%-17.39M | -55.74%-17.39M | 12.35%-11.16M | 12.35%-11.16M | -12.12%-12.74M | -12.12%-12.74M | -59.81%-11.36M | -59.81%-11.36M |
Inventory | -40.38%47.07M | -40.38%47.07M | 38.71%78.96M | 38.71%78.96M | 23.70%56.93M | 23.70%56.93M | 33.14%46.02M | 33.14%46.02M | 29.44%34.56M | 29.44%34.56M |
Prepaid assets | 23.91%16.97M | 23.91%16.97M | -5.22%13.69M | -5.22%13.69M | -12.94%14.45M | -12.94%14.45M | 110.10%16.59M | 110.10%16.59M | -21.10%7.9M | -21.10%7.9M |
Current deferred assets | 177.53%14.33M | 177.53%14.33M | -57.29%5.16M | -57.29%5.16M | 20.88%12.09M | 20.88%12.09M | -58.20%10M | -58.20%10M | 151.64%23.92M | 151.64%23.92M |
Holding assets for sale | --455K | --455K | ---- | ---- | -63.55%3M | -63.55%3M | 65.11%8.23M | 65.11%8.23M | --4.99M | --4.99M |
Total current assets | -30.30%249.64M | -30.30%249.64M | 17.38%358.16M | 17.38%358.16M | -16.32%305.13M | -16.32%305.13M | -7.66%364.61M | -7.66%364.61M | 13.17%394.84M | 13.17%394.84M |
Non current assets | ||||||||||
Net PPE | 53.73%832.37M | 53.73%832.37M | -37.21%541.45M | -37.21%541.45M | -21.90%862.38M | -21.90%862.38M | 5.48%1.1B | 5.48%1.1B | -8.68%1.05B | -8.68%1.05B |
-Gross PPE | 35.28%1.77B | 35.28%1.77B | -14.59%1.31B | -14.59%1.31B | -15.09%1.53B | -15.09%1.53B | -4.17%1.8B | -4.17%1.8B | -1.39%1.88B | -1.39%1.88B |
-Accumulated depreciation | -22.22%-934.9M | -22.22%-934.9M | -14.67%-764.95M | -14.67%-764.95M | 4.31%-667.1M | 4.31%-667.1M | 16.30%-697.18M | 16.30%-697.18M | -9.61%-832.93M | -9.61%-832.93M |
Investments and advances | -2.49%460.62M | -2.49%460.62M | 419.56%472.36M | 419.56%472.36M | 15.47%90.92M | 15.47%90.92M | 6.42%78.73M | 6.42%78.73M | -11.05%73.98M | -11.05%73.98M |
-Long term equity investment | 13.34%51.56M | 13.34%51.56M | 0.08%45.5M | 0.08%45.5M | 15.47%45.46M | 15.47%45.46M | 6.42%39.37M | 6.42%39.37M | -11.05%36.99M | -11.05%36.99M |
-Other investment | -4.17%409.06M | -4.17%409.06M | 839.04%426.87M | 839.04%426.87M | 15.47%45.46M | 15.47%45.46M | 6.42%39.37M | 6.42%39.37M | -11.05%36.99M | -11.05%36.99M |
Non current accounts receivable | ---- | ---- | 21.70%243.07M | 21.70%243.07M | 19.11%199.72M | 19.11%199.72M | 57.51%167.68M | 57.51%167.68M | 20.18%106.46M | 20.18%106.46M |
Goodwill and other intangible assets | -50.00%76.43M | -50.00%76.43M | 0.00%152.87M | 0.00%152.87M | 0.00%152.87M | 0.00%152.87M | 0.00%152.87M | 0.00%152.87M | -0.00%152.87M | -0.00%152.87M |
-Goodwill | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | -0.00%76.43M | -0.00%76.43M |
-Other intangible assets | ---- | ---- | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | 0.00%76.43M | -0.00%76.43M | -0.00%76.43M |
Non current deferred assets | 5.47%4.88M | 5.47%4.88M | 129.06%4.63M | 129.06%4.63M | -87.53%2.02M | -87.53%2.02M | 1,503.76%16.2M | 1,503.76%16.2M | -56.30%1.01M | -56.30%1.01M |
Other non current assets | -35.55%156.65M | -35.55%156.65M | 21.89%243.07M | 21.89%243.07M | 18.92%199.41M | 18.92%199.41M | 57.51%167.68M | 57.51%167.68M | 20.18%106.46M | 20.18%106.46M |
Total non current assets | -7.63%1.53B | -7.63%1.53B | 9.96%1.66B | 9.96%1.66B | -10.67%1.51B | -10.67%1.51B | 13.43%1.69B | 13.43%1.69B | -4.76%1.49B | -4.76%1.49B |
Total assets | -11.66%1.78B | -11.66%1.78B | 11.21%2.02B | 11.21%2.02B | -11.67%1.81B | -11.67%1.81B | 9.01%2.05B | 9.01%2.05B | -1.48%1.88B | -1.48%1.88B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 4.91%73.84M | 4.91%73.84M | -85.51%70.39M | -85.51%70.39M | 728.33%485.77M | 728.33%485.77M | -73.06%58.65M | -73.06%58.65M | 843.23%217.7M | 843.23%217.7M |
-Current debt | 5.53%71.57M | 5.53%71.57M | -85.96%67.81M | -85.96%67.81M | 754.07%483.11M | 754.07%483.11M | -73.70%56.57M | -73.70%56.57M | 1,013.71%215.04M | 1,013.71%215.04M |
-Current capital lease obligation | -11.49%2.28M | -11.49%2.28M | -3.41%2.58M | -3.41%2.58M | 28.22%2.67M | 28.22%2.67M | -21.86%2.08M | -21.86%2.08M | -29.43%2.66M | -29.43%2.66M |
Payables | -16.72%138.48M | -16.72%138.48M | -5.77%166.28M | -5.77%166.28M | 10.40%176.46M | 10.40%176.46M | 53.37%159.83M | 53.37%159.83M | -11.86%104.21M | -11.86%104.21M |
-accounts payable | -58.17%45.46M | -58.17%45.46M | 0.89%108.68M | 0.89%108.68M | 17.34%107.72M | 17.34%107.72M | 48.82%91.8M | 48.82%91.8M | -18.19%61.69M | -18.19%61.69M |
-Other payable | 61.51%93.03M | 61.51%93.03M | -16.21%57.6M | -16.21%57.6M | 1.04%68.74M | 1.04%68.74M | 59.98%68.03M | 59.98%68.03M | -0.70%42.52M | -0.70%42.52M |
Current provisions | 9.60%6.71M | 9.60%6.71M | 8.64%6.12M | 8.64%6.12M | -88.32%5.63M | -88.32%5.63M | -12.92%48.24M | -12.92%48.24M | 7.48%55.4M | 7.48%55.4M |
Pension and other retirement benefit plans | ---- | ---- | --5.43M | --5.43M | ---- | ---- | -14.04%5.23M | -14.04%5.23M | 15.10%6.08M | 15.10%6.08M |
Other current liabilities | 32.38%2.46M | 32.38%2.46M | -35.84%1.86M | -35.84%1.86M | 4.13%2.9M | 4.13%2.9M | --2.79M | --2.79M | ---- | ---- |
Current liabilities | -11.43%221.5M | -11.43%221.5M | -62.72%250.08M | -62.72%250.08M | 144.15%670.77M | 144.15%670.77M | -28.34%274.73M | -28.34%274.73M | 93.50%383.39M | 93.50%383.39M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -51.77%398.34M | -51.77%398.34M | 749.23%825.84M | 749.23%825.84M | -63.85%97.24M | -63.85%97.24M | -42.70%268.97M | -42.70%268.97M | -30.19%469.43M | -30.19%469.43M |
-Long term debt | -55.25%344.84M | -55.25%344.84M | 1,826.51%770.6M | 1,826.51%770.6M | -80.91%40M | -80.91%40M | -47.49%209.5M | -47.49%209.5M | -33.94%399M | -33.94%399M |
-Long term capital lease obligation | -3.15%53.5M | -3.15%53.5M | -3.51%55.23M | -3.51%55.23M | -3.75%57.25M | -3.75%57.25M | -15.55%59.47M | -15.55%59.47M | 2.87%70.43M | 2.87%70.43M |
Long term accounts payable and other payables | --29.41M | --29.41M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term provisions | 10.68%12.39M | 10.68%12.39M | 5.82%11.19M | 5.82%11.19M | 6.53%10.58M | 6.53%10.58M | -0.09%9.93M | -0.09%9.93M | -11.57%9.94M | -11.57%9.94M |
Employee benefits | ---- | ---- | 5.82%11.19M | 5.82%11.19M | --10.58M | --10.58M | ---- | ---- | -11.57%9.94M | -11.57%9.94M |
Non current deferred liabilities | 21.15%34.03M | 21.15%34.03M | 15.21%28.09M | 15.21%28.09M | 31.99%24.38M | 31.99%24.38M | 25.28%18.47M | 25.28%18.47M | -21.85%14.74M | -21.85%14.74M |
Total non current liabilities | -45.89%474.17M | -45.89%474.17M | 513.76%876.3M | 513.76%876.3M | -51.99%142.78M | -51.99%142.78M | -41.00%297.37M | -41.00%297.37M | -29.39%504.04M | -29.39%504.04M |
Total liabilities | -38.24%695.67M | -38.24%695.67M | 38.45%1.13B | 38.45%1.13B | 42.20%813.55M | 42.20%813.55M | -35.53%572.1M | -35.53%572.1M | -2.69%887.44M | -2.69%887.44M |
Shareholders'equity | ||||||||||
Share capital | 0.00%24.2M | 0.00%24.2M | 0.00%24.2M | 0.00%24.2M | -0.00%24.2M | -0.00%24.2M | -0.00%24.2M | -0.00%24.2M | 0.00%24.2M | 0.00%24.2M |
-common stock | 0.00%24.2M | 0.00%24.2M | 0.00%24.2M | 0.00%24.2M | -0.00%24.2M | -0.00%24.2M | -0.00%24.2M | -0.00%24.2M | 0.00%24.2M | 0.00%24.2M |
Retained earnings | 1.44%1.04B | 1.44%1.04B | 2.55%1.03B | 2.55%1.03B | 2.28%1B | 2.28%1B | 6.27%980.48M | 6.27%980.48M | 7.18%922.64M | 7.18%922.64M |
Gains losses not affecting retained earnings | ---- | ---- | 2.55%1.03B | 2.55%1.03B | --1B | --1B | ---- | ---- | ---- | ---- |
Total stockholders'equity | -48.71%1.07B | -48.71%1.07B | 2.52%2.08B | 2.52%2.08B | 102.04%2.03B | 102.04%2.03B | 6.11%1B | 6.11%1B | 6.98%946.84M | 6.98%946.84M |
Noncontrolling interests | 2.76%17.5M | 2.76%17.5M | -0.18%17.03M | -0.18%17.03M | 5.01%17.06M | 5.01%17.06M | -4.35%16.24M | -4.35%16.24M | -4.30%16.98M | -4.30%16.98M |
Total equity | -48.29%1.08B | -48.29%1.08B | 2.50%2.1B | 2.50%2.1B | 100.49%2.05B | 100.49%2.05B | 5.92%1.02B | 5.92%1.02B | 6.76%963.83M | 6.76%963.83M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |