Woodside Energy Group Ltd
Woodside Energy Group Ltd
WDS
Valuace
85
Růst
55
Zdraví
96
Cena
$ 23.63
Dnes
+0.16 (1.02%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues26.1512.9813.1813.9916.827.103.635.005.323.944.145.037.445.936.354.804.19
Cost of Revenues16.288.457.507.526.542.301.301.151.170.800.941.581.460.780.790.520.46
Gross Profit9.874.545.686.4810.284.812.343.854.143.143.203.455.985.155.554.293.73
Revenue 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Total Revenues6.396.587.195.992.993.303.303.703.704.20
Cost of Revenues4.404.374.233.271.641.821.821.941.941.64
Gross Profit1.992.202.962.721.361.471.471.761.762.57
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.740.000.230.220.170.100.100.130.030.140.280.250.200.13
Depreciation & Amortization10.105.544.765.482.951.691.811.691.451.191.321.521.461.261.210.660.77
Total Operating Expenses1.360.670.770.741.991.317.512.021.831.491.811.972.321.811.911.721.21
Operating Income8.523.876.305.748.413.42-5.201.832.351.661.401.533.692.943.962.222.39
Operating Income TTM 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.160.180.180.190.190.00
Depreciation & Amortization2.752.792.651.910.951.731.731.011.010.24
Total Operating Expenses0.320.260.460.320.161.281.280.450.45-0.50
Operating Income1.671.942.512.401.200.350.351.261.262.07
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.380.260.220.220.160.030.060.090.030.010.010.000.020.010.010.010.04
Interest Expense0.080.010.070.260.130.130.240.230.220.090.060.090.180.190.150.040.02
Other Expense-0.30-0.02-1.93-2.470.77-0.13-0.24-0.97-0.04-0.09-0.06-1.050.03-0.800.15-0.36-0.27
IBT8.223.854.373.279.173.29-5.440.862.101.571.340.363.512.363.662.192.27
Income Tax Expense1.841.110.721.552.601.25-1.470.480.630.450.370.240.990.550.610.680.70
Net Income6.292.723.571.666.501.98-3.980.341.361.020.870.032.411.752.981.511.58
Net Income TTM 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Interest Income0.150.110.120.000.000.030.030.100.100.00
Interest Expense0.010.020.050.000.000.000.000.000.000.03
Other Expense0.43-0.19-0.45-0.09-0.04-1.07-1.07-0.16-0.160.22
IBT2.101.752.062.311.160.220.221.411.412.29
Income Tax Expense0.690.420.390.340.170.240.240.530.530.65
Net Income1.401.321.641.940.97-0.04-0.040.870.871.64
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$0.88$4.30$2.04$-4.18$0.37$1.48$1.20$1.03$0.03$2.89$2.10$3.61$1.88$2.01
EPS Diluted$0.00$0.00$0.00$0.87$4.26$2.04$-4.18$0.37$1.48$1.20$1.03$0.03$2.89$2.10$3.61$1.88$2.01
Shares Outstanding1.901.901.901.901.510.970.950.940.920.850.850.830.830.830.830.800.78
Diluted Shares Outstanding1.911.911.911.911.520.970.950.940.920.850.850.830.830.830.830.800.78
Per Share Data TTM 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
EPS$0.00$0.00$0.00$0.00$0.51$-0.02$-0.02$0.46$0.46$1.09
EPS Diluted$0.00$0.00$0.00$0.00$0.51$-0.02$-0.02$0.46$0.46$1.08
Shares Outstanding1.901.901.901.901.911.901.901.911.911.51
Diluted Shares Outstanding1.911.911.911.911.911.901.901.911.911.52
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.983.921.746.193.033.604.061.670.320.290.123.272.222.420.040.96
Short Term Investments0.000.190.210.680.320.170.030.050.000.000.000.000.000.020.000.00
Total Cash & ST Investments1.984.111.956.873.353.784.091.730.320.290.123.272.232.440.040.97
Accounts Receivable1.772.681.641.650.370.300.340.490.480.450.490.480.450.570.670.44
Inventory0.720.680.620.680.200.130.180.160.190.150.170.250.190.240.200.12
Other Current Assets1.590.090.920.080.110.050.040.030.030.020.050.050.000.000.050.00
Total Current Assets6.057.565.129.294.284.254.652.411.010.901.084.042.903.291.011.58
Current Assets 2-20254-20242-20241-20244-20233-20232-20231-20234-20223-2022
Cash And Equivalents4.883.921.981.981.741.743.473.476.191.55
Short Term Investments0.270.190.150.150.210.210.370.370.680.17
Total Cash & ST Investments5.154.112.132.131.951.953.843.846.871.72
Accounts Receivable1.812.681.461.461.640.991.221.221.650.41
Inventory0.710.680.720.720.620.620.700.700.680.17
Other Current Assets0.950.091.741.740.921.570.190.190.080.02
Total Current Assets8.637.566.056.055.125.125.965.969.292.32
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment41.3144.6542.6941.9920.3418.5023.2323.2423.0722.6721.8418.8819.6320.5621.5918.39
Goodwill3.703.874.004.610.000.000.000.000.000.000.000.000.000.000.000.00
Intangible Assets0.000.960.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Long-Term Investments1.140.370.370.390.110.050.040.030.030.030.030.030.030.030.040.04
Other Long-Term Assets1.471.473.191.080.050.100.020.020.010.010.030.010.040.010.020.07
Total Long-Term Assets49.5953.7050.2450.0322.2020.3724.7124.6824.3923.8522.7620.0420.8821.5221.7318.62
Total Assets55.6461.2655.3659.3226.4724.6229.3527.0925.4024.7523.8424.0823.7724.8122.7420.20
Long-Term Assets 2-20254-20242-20241-20244-20233-20232-20231-20234-20223-2022
Net Property, Plant & Equipment47.0544.6542.0342.0342.6942.6942.7642.7641.9910.50
Goodwill3.953.873.703.704.004.004.674.674.611.15
Intangible Assets0.940.960.000.000.000.000.000.000.000.00
Long-Term Investments0.230.370.350.350.370.370.390.390.390.07
Other Long-Term Assets4.081.473.513.511.473.192.962.961.080.30
Total Long-Term Assets56.2553.7049.5949.5950.2450.2450.7850.7850.0312.51
Total Assets64.8861.2655.6455.6455.3655.3656.7456.7459.3214.83
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable1.602.081.660.760.640.100.220.210.240.200.280.290.220.270.340.25
Short-Term Debt1.211.180.300.580.190.910.160.130.080.080.080.631.180.580.770.40
Other Current Liabilities1.662.291.925.270.500.140.030.040.040.050.200.950.941.501.281.18
Current Liabilities4.885.864.986.612.622.091.131.051.090.961.301.942.362.372.411.84
Current Liabilities 2-20254-20242-20241-20244-20233-20232-20231-20234-20223-2022
Accounts Payable0.002.081.600.001.661.661.930.000.760.19
Short-Term Debt0.181.181.211.210.300.300.560.560.580.07
Other Current Liabilities4.372.291.663.671.923.032.464.395.271.40
Current Liabilities4.545.864.884.884.984.984.954.956.611.65
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt4.8310.446.206.196.496.666.724.014.994.904.361.962.593.774.334.51
Capital Leases1.331.621.621.631.371.281.170.000.000.000.000.000.000.000.000.00
Def. Tax Liability1.311.500.002.460.880.552.192.061.801.581.391.641.531.371.331.33
Total Liabilities19.8125.1120.1922.1912.2511.7511.948.779.529.098.817.427.818.989.478.51
Long-Term Liabilities 2-20254-20242-20241-20244-20233-20232-20231-20234-20223-2022
Long-Term Debt13.3810.446.166.166.206.206.126.126.191.22
Capital Leases1.581.621.551.551.621.621.571.571.630.00
Def. Tax Liability0.001.500.000.001.630.000.000.002.460.61
Total Liabilities26.3725.1119.8119.8120.1920.1920.0520.0522.195.55
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock29.0029.0029.0029.009.419.309.018.886.926.926.556.556.556.555.885.04
Retained Earnings1.412.354.303.343.381.406.657.667.176.976.748.407.807.795.785.14
Comprehensive Income4.663.831.093.750.651.380.950.950.960.950.940.880.880.821.000.91
Total Common Equity35.0735.4034.4036.3413.4412.0816.6217.4915.0514.8414.2315.8215.2315.1512.6611.09
Total Common Equity 2-20254-20242-20241-20244-20233-20232-20231-20234-20223-2022
Common Stock29.0029.0029.0029.0029.0029.0029.0029.0029.007.25
Retained Earnings5.732.355.095.094.304.305.895.893.340.84
Comprehensive Income0.913.830.980.981.091.091.021.023.75-6.31
Total Common Equity35.6435.4035.0735.0734.4034.4035.9135.9136.349.28
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt7.3711.626.506.776.687.566.884.145.074.974.442.593.764.345.104.92
Book Value35.8336.1535.1737.1314.2312.8817.4118.3215.8815.6615.0316.6615.9615.8313.2711.69
Other 2-20254-20242-20241-20244-20233-20232-20231-20234-20223-2022
Total Debt2.870.750.760.760.770.770.780.780.790.00
Book Value35.6435.4035.0735.0734.4034.4035.9135.9136.349.28
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income5.242.723.651.666.580.000.000.001.361.020.870.112.411.752.981.511.58
Depreciation & Amortization7.315.394.764.142.950.000.000.001.451.191.321.521.461.261.210.660.77
Stock-Based Compensation0.060.020.000.040.000.000.000.000.000.000.000.000.000.000.000.000.00
Change Working Capital-1.190.13-0.33-0.91-0.900.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Receivable0.220.11-0.300.110.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Accounts Payable-0.130.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Change In Inventories-0.23-0.10-0.16-0.03-0.150.000.000.000.000.000.000.000.000.000.000.000.00
Other Non-cash Items11.61-1.07-2.96-0.34-2.410.000.000.00-2.82-2.21-2.19-1.63-3.88-3.01-4.19-2.16-2.35
Cash from Operations10.370.000.006.158.813.791.850.002.822.212.191.633.883.014.192.162.35
Cash Flow From Operating Activities 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Net Income1.401.321.641.940.97-0.04-0.040.870.871.64
Depreciation & Amortization2.752.792.762.011.001.781.781.051.050.74
Stock-Based Compensation0.020.000.020.000.000.020.020.000.000.00
Change Working Capital0.08-0.14-0.46-0.02-0.02-0.42-0.420.030.03-0.23
Change In Accounts Receivable-0.010.12-0.410.110.06-0.19-0.190.240.240.00
Change In Accounts Payable0.00-0.190.000.000.000.000.000.000.000.00
Change In Inventories-0.04-0.070.01-0.17-0.080.020.02-0.04-0.04-0.04
Other Non-cash Items-0.78-0.94-0.51-1.53-0.750.270.27-0.49-0.49-0.60
Cash from Operations0.000.000.000.001.201.611.611.471.472.20
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-8.58-7.97-4.90-5.29-3.14-2.41-1.42-1.21-1.78-1.39-1.62-1.82-0.66-0.690.00-3.57-3.65
Acquisitions0.790.00-1.900.001.07-0.21-0.530.000.000.00-0.70-3.640.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.440.000.000.000.000.000.000.000.000.000.000.000.000.000.010.000.00
Other Investing Activities0.300.000.00-0.29-0.20-0.32-0.17-0.030.01-0.18-0.150.000.05-0.370.150.040.71
Cash from Investing-7.060.000.00-5.59-2.27-2.94-2.11-1.24-1.77-1.57-2.47-5.46-0.62-1.060.16-3.53-2.94
Cash Flow From Investing Activities 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Capital Expenditure-3.09-4.88-3.53-2.42-1.21-1.42-1.42-1.23-1.23-0.78
Acquisitions0.001.86-1.900.000.000.000.000.000.000.00
Investments0.000.000.000.000.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.38-0.06-0.06-0.09-0.090.73
Cash from Investing0.000.000.000.00-0.83-1.47-1.47-1.32-1.32-0.05
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.370.000.00-0.62-0.53-0.78-0.26-0.32-1.00-2.13-0.02-1.83-1.18-0.58-0.770.00-0.04
Debt Issued27.1811.625.130.350.62-0.100.953.060.082.230.553.690.010.010.010.194.96
Issuance of Common Stock0.000.000.000.000.000.000.020.001.950.000.000.000.000.000.390.841.22
Repurchase of Common Stock-0.04-0.050.000.00-0.150.000.600.000.000.000.000.000.00-0.140.000.00-0.02
Dividends Paid-6.110.000.00-4.25-2.56-0.29-0.45-1.06-0.91-0.83-0.28-1.73-1.75-1.75-0.87-0.65-0.55
Other Financing Activities-0.010.000.00-0.12-0.13-0.35-0.111.70-0.202.150.353.51-0.180.000.000.170.00
Cash from Financing-6.310.000.00-5.00-3.36-1.42-0.200.32-0.16-0.810.05-0.06-3.12-2.47-1.250.360.61
Cash Flow From Financing Activities 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Debt Repaid0.000.000.000.000.000.000.000.000.00-0.13
Debt Issued0.0013.5611.621.55-0.386.20-0.156.35-0.425.62
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.03-0.030.000.000.000.000.000.000.00-0.04
Dividends Paid0.000.000.000.00-0.57-0.76-0.76-1.37-1.37-0.64
Other Financing Activities0.000.000.000.000.32-0.24-0.24-0.13-0.130.81
Cash from Financing0.000.000.000.00-0.25-1.00-1.00-1.50-1.50-0.88
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-3.431.792.18-4.463.18-0.58-0.452.381.360.030.16-3.151.05-0.202.38-0.92-0.24
Closing Cash Balance1.985.713.921.746.203.033.604.061.670.320.290.123.272.222.420.040.96
Cash position 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Net Change in Cash-3.470.96-1.980.120.12-0.860.000.000.000.79
Closing Cash Balance1.414.880.000.120.12-0.860.000.000.001.55
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow1.79-0.780.950.855.681.390.43-1.211.040.820.57-0.193.212.324.19-1.41-1.30
Real Free Cash Flow1.73-0.800.950.825.681.390.43-1.211.040.820.57-0.193.212.324.19-1.41-1.30
Free Cash Flow 4-20252-20254-20242-20241-20244-20233-20232-20231-20234-2022
Free Cash Flow0.42-1.82-0.07-0.03-0.010.190.190.240.241.42
Real Free Cash Flow0.40-1.82-0.10-0.03-0.010.170.170.240.241.42
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader