Fortescue Ltd
FMG
Origin Energy Ltd
ORG
Woodside Energy Group Ltd
WDS
4
BHP Group Ltd
BHP
5
Rio Tinto Ltd
RIO
(FY)Apr 30, 2024 | (Q4)Apr 30, 2024 | (FY)Apr 30, 2023 | (Q4)Apr 30, 2023 | (FY)Apr 30, 2022 | (Q4)Apr 30, 2022 | (FY)Apr 30, 2021 | (Q4)Apr 30, 2021 | (FY)Apr 30, 2020 | (Q4)Apr 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 9.29%100M | 9.29%100M | -14.49%91.5M | -14.49%91.5M | -16.01%107M | -16.01%107M | -53.94%127.4M | -53.94%127.4M | 93.43%276.6M | 93.43%276.6M |
-Cash and cash equivalents | 8.72%97.3M | 8.72%97.3M | -14.52%89.5M | -14.52%89.5M | -15.97%104.7M | -15.97%104.7M | -54.71%124.6M | -54.71%124.6M | 92.92%275.1M | 92.92%275.1M |
-Short term investments | 35.00%2.7M | 35.00%2.7M | -13.04%2M | -13.04%2M | -17.86%2.3M | -17.86%2.3M | 86.67%2.8M | 86.67%2.8M | 275.00%1.5M | 275.00%1.5M |
Receivables | 7.70%1.95B | 7.70%1.95B | 0.23%1.81B | 0.23%1.81B | 18.70%1.81B | 18.70%1.81B | 0.94%1.52B | 0.94%1.52B | 11.73%1.51B | 11.73%1.51B |
-Accounts receivable | 5.46%1.47B | 5.46%1.47B | -1.63%1.39B | -1.63%1.39B | 9.35%1.42B | 9.35%1.42B | 4.18%1.29B | 4.18%1.29B | 6.26%1.24B | 6.26%1.24B |
-Loans receivable | ---- | ---- | -3.13%3.1M | -3.13%3.1M | -79.75%3.2M | -79.75%3.2M | -33.61%15.8M | -33.61%15.8M | 14.98%23.8M | 14.98%23.8M |
-Other receivables | 13.65%529.6M | 13.65%529.6M | 3.74%466M | 3.74%466M | 66.86%449.2M | 66.86%449.2M | -12.00%269.2M | -12.00%269.2M | 33.41%305.9M | 33.41%305.9M |
-Recievables adjustments allowances | 6.04%-46.7M | 6.04%-46.7M | 17.44%-49.7M | 17.44%-49.7M | -6.36%-60.2M | -6.36%-60.2M | 10.87%-56.6M | 10.87%-56.6M | 7.97%-63.5M | 7.97%-63.5M |
Inventory | 1.14%1.2B | 1.14%1.2B | 5.17%1.18B | 5.17%1.18B | 11.63%1.13B | 11.63%1.13B | -2.34%1.01B | -2.34%1.01B | 32.45%1.03B | 32.45%1.03B |
Prepaid assets | ---- | ---- | 11.75%189.3M | 11.75%189.3M | 8.17%169.4M | 8.17%169.4M | 5.31%156.6M | 5.31%156.6M | 4.20%148.7M | 4.20%148.7M |
Current deferred assets | --6.7M | --6.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Holding assets for sale | 0.00%7.6M | 0.00%7.6M | -17.39%7.6M | -17.39%7.6M | -16.36%9.2M | -16.36%9.2M | -3.51%11M | -3.51%11M | 0.00%11.4M | 0.00%11.4M |
Total current assets | -0.64%3.26B | -0.64%3.26B | 2.02%3.28B | 2.02%3.28B | 13.89%3.22B | 13.89%3.22B | -5.09%2.83B | -5.09%2.83B | 22.70%2.98B | 22.70%2.98B |
Non current assets | ||||||||||
Net PPE | 10.79%986.4M | 10.79%986.4M | 3.37%890.3M | 3.37%890.3M | 40.16%861.3M | 40.16%861.3M | -12.14%614.5M | -12.14%614.5M | 209.74%699.4M | 209.74%699.4M |
-Gross PPE | 15.59%1.91B | 15.59%1.91B | 12.60%1.65B | 12.60%1.65B | 33.92%1.47B | 33.92%1.47B | 20.41%1.09B | 20.41%1.09B | 102.83%908.7M | 102.83%908.7M |
-Accumulated depreciation | -21.22%-920.8M | -21.22%-920.8M | -25.76%-759.6M | -25.76%-759.6M | -25.91%-604M | -25.91%-604M | -129.19%-479.7M | -129.19%-479.7M | 5.81%-209.3M | 5.81%-209.3M |
Investments and advances | 14.16%141.1M | 14.16%141.1M | 20.59%123.6M | 20.59%123.6M | 24.24%102.5M | 24.24%102.5M | 6.31%82.5M | 6.31%82.5M | -11.52%77.6M | -11.52%77.6M |
-Long term equity investment | 9.71%135.6M | 9.71%135.6M | 20.59%123.6M | 20.59%123.6M | 24.24%102.5M | 24.24%102.5M | 6.31%82.5M | 6.31%82.5M | -11.52%77.6M | -11.52%77.6M |
-Other investment | --5.5M | --5.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current accounts receivable | -4.04%9.5M | -4.04%9.5M | -45.60%9.9M | -45.60%9.9M | 15.92%18.2M | 15.92%18.2M | -38.91%15.7M | -38.91%15.7M | 59.63%25.7M | 59.63%25.7M |
Goodwill and other intangible assets | 18.59%1.06B | 18.59%1.06B | 12.06%895.1M | 12.06%895.1M | 9.56%798.8M | 9.56%798.8M | 25.32%729.1M | 25.32%729.1M | -26.68%581.8M | -26.68%581.8M |
-Goodwill | 26.41%771.2M | 26.41%771.2M | 7.54%610.1M | 7.54%610.1M | 3.65%567.3M | 3.65%567.3M | 23.91%547.3M | 23.91%547.3M | -31.96%441.7M | -31.96%441.7M |
-Other intangible assets | 1.86%290.3M | 1.86%290.3M | 23.11%285M | 23.11%285M | 27.34%231.5M | 27.34%231.5M | 29.76%181.8M | 29.76%181.8M | -2.91%140.1M | -2.91%140.1M |
Non current deferred assets | 0.07%152.4M | 0.07%152.4M | 9.10%152.3M | 9.10%152.3M | 10.97%139.6M | 10.97%139.6M | 4.83%125.8M | 4.83%125.8M | 2.92%120M | 2.92%120M |
Other non current assets | -15.57%182.8M | -15.57%182.8M | -7.64%216.5M | -7.64%216.5M | -1.92%234.4M | -1.92%234.4M | 0.80%239M | 0.80%239M | --237.1M | --237.1M |
Total non current assets | 10.75%2.53B | 10.75%2.53B | 6.17%2.29B | 6.17%2.29B | 19.27%2.15B | 19.27%2.15B | 3.73%1.81B | 3.73%1.81B | 40.49%1.74B | 40.49%1.74B |
Total assets | 4.04%5.8B | 4.04%5.8B | 3.68%5.57B | 3.68%5.57B | 15.99%5.37B | 15.99%5.37B | -1.84%4.63B | -1.84%4.63B | 28.71%4.72B | 28.71%4.72B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -45.83%262.4M | -45.83%262.4M | 103.44%484.4M | 103.44%484.4M | 62.41%238.1M | 62.41%238.1M | -15.46%146.6M | -15.46%146.6M | 9,026.32%173.4M | 9,026.32%173.4M |
-Current debt | -70.83%98.2M | -70.83%98.2M | 274.00%336.6M | 274.00%336.6M | --90M | --90M | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 11.10%164.2M | 11.10%164.2M | -0.20%147.8M | -0.20%147.8M | 1.02%148.1M | 1.02%148.1M | -15.46%146.6M | -15.46%146.6M | 9,026.32%173.4M | 9,026.32%173.4M |
Payables | 8.00%2.48B | 8.00%2.48B | -1.16%2.29B | -1.16%2.29B | 10.85%2.32B | 10.85%2.32B | 1.48%2.09B | 1.48%2.09B | 4.90%2.06B | 4.90%2.06B |
-accounts payable | 8.00%2.48B | 8.00%2.48B | -1.16%2.29B | -1.16%2.29B | 10.85%2.32B | 10.85%2.32B | 1.48%2.09B | 1.48%2.09B | 4.90%2.06B | 4.90%2.06B |
Current provisions | -60.71%46.2M | -60.71%46.2M | 295.96%117.6M | 295.96%117.6M | 1.71%29.7M | 1.71%29.7M | 153.91%29.2M | 153.91%29.2M | -47.73%11.5M | -47.73%11.5M |
Pension and other retirement benefit plans | -7.68%143.1M | -7.68%143.1M | 7.64%155M | 7.64%155M | 12.32%144M | 12.32%144M | 22.33%128.2M | 22.33%128.2M | 2.85%104.8M | 2.85%104.8M |
Current deferred liabilities | ---- | ---- | -65.68%11.6M | -65.68%11.6M | 5.96%33.8M | 5.96%33.8M | 1,776.47%31.9M | 1,776.47%31.9M | -87.50%1.7M | -87.50%1.7M |
Other current liabilities | -62.90%40.7M | -62.90%40.7M | 366.81%109.7M | 366.81%109.7M | 7.31%23.5M | 7.31%23.5M | 204.17%21.9M | 204.17%21.9M | 7.46%7.2M | 7.46%7.2M |
Current liabilities | -6.38%2.97B | -6.38%2.97B | 13.69%3.17B | 13.69%3.17B | 13.80%2.79B | 13.80%2.79B | 3.80%2.45B | 3.80%2.45B | 11.78%2.36B | 11.78%2.36B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.48%1.5B | 3.48%1.5B | 4.68%1.45B | 4.68%1.45B | 55.71%1.38B | 55.71%1.38B | -1.45%888M | -1.45%888M | 390.80%901.1M | 390.80%901.1M |
-Long term debt | 9.97%600.2M | 9.97%600.2M | 9.12%545.8M | 9.12%545.8M | --500.2M | --500.2M | ---- | ---- | 5.78%188.4M | 5.78%188.4M |
-Long term capital lease obligation | -0.44%897.6M | -0.44%897.6M | 2.16%901.6M | 2.16%901.6M | -0.62%882.5M | -0.62%882.5M | 24.60%888M | 24.60%888M | 12,858.18%712.7M | 12,858.18%712.7M |
Derivative product liabilities | -17.85%142.7M | -17.85%142.7M | -17.52%173.7M | -17.52%173.7M | 8.11%210.6M | 8.11%210.6M | --194.8M | --194.8M | ---- | ---- |
Long term provisions | -39.22%18.6M | -39.22%18.6M | 0.00%30.6M | 0.00%30.6M | -7.83%30.6M | -7.83%30.6M | -28.76%33.2M | -28.76%33.2M | -55.36%46.6M | -55.36%46.6M |
Employee benefits | 32.35%13.5M | 32.35%13.5M | -17.07%10.2M | -17.07%10.2M | 9.82%12.3M | 9.82%12.3M | -2.61%11.2M | -2.61%11.2M | 0.00%11.5M | 0.00%11.5M |
Other non current liabilities | -19.09%149.2M | -19.09%149.2M | -12.81%184.4M | -12.81%184.4M | 8.57%211.5M | 8.57%211.5M | 9,176.19%194.8M | 9,176.19%194.8M | -34.38%2.1M | -34.38%2.1M |
Total non current liabilities | -1.33%1.82B | -1.33%1.82B | -0.08%1.85B | -0.08%1.85B | 39.77%1.85B | 39.77%1.85B | 37.52%1.32B | 37.52%1.32B | 217.58%961.3M | 217.58%961.3M |
Total liabilities | -4.52%4.79B | -4.52%4.79B | 8.21%5.02B | 8.21%5.02B | 22.90%4.64B | 22.90%4.64B | 13.55%3.77B | 13.55%3.77B | 37.55%3.32B | 37.55%3.32B |
Shareholders'equity | ||||||||||
Share capital | 51.39%1.24B | 51.39%1.24B | 0.00%818.3M | 0.00%818.3M | -5.62%818.3M | -5.62%818.3M | 1.58%867M | 1.58%867M | 52.63%853.5M | 52.63%853.5M |
-common stock | 51.39%1.24B | 51.39%1.24B | 0.00%818.3M | 0.00%818.3M | -5.62%818.3M | -5.62%818.3M | 1.58%867M | 1.58%867M | 52.63%853.5M | 52.63%853.5M |
Retained earnings | 5.29%270.8M | 5.29%270.8M | -2.94%257.2M | -2.94%257.2M | -36.08%265M | -36.08%265M | -17.98%414.6M | -17.98%414.6M | -25.89%505.5M | -25.89%505.5M |
Gains losses not affecting retained earnings | 468.42%7M | 468.42%7M | 44.12%-1.9M | 44.12%-1.9M | -100.00%-3.4M | -100.00%-3.4M | 26.09%-1.7M | 26.09%-1.7M | -187.50%-2.3M | -187.50%-2.3M |
Total stockholders'equity | 41.26%1.52B | 41.26%1.52B | -0.58%1.07B | -0.58%1.07B | -15.63%1.08B | -15.63%1.08B | -5.66%1.28B | -5.66%1.28B | 9.37%1.36B | 9.37%1.36B |
Noncontrolling interests | 2.61%11.8M | 2.61%11.8M | 9.52%11.5M | 9.52%11.5M | -6.25%10.5M | -6.25%10.5M | -24.83%11.2M | -24.83%11.2M | 55.21%14.9M | 55.21%14.9M |
Total equity | 40.85%1.53B | 40.85%1.53B | -0.49%1.09B | -0.49%1.09B | -15.54%1.09B | -15.54%1.09B | -5.87%1.29B | -5.87%1.29B | 9.72%1.37B | 9.72%1.37B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |