Woodside Energy Group Ltd

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 647 1,357 1,224 1,257 1,550 1,684 2,011 3,006 3,368 4,164 3,830 4,193 4,802 6,348 5,926 7,435 5,030 4,136 3,939 5,315 5,001 3,600 6,962 16,817 13,994 13,179
Przychód Δ r/r 0.0% 109.8% -9.8% 2.6% 23.3% 8.7% 19.4% 49.4% 12.1% 23.6% -8.0% 9.5% 14.5% 32.2% -6.6% 25.5% -32.3% -17.8% -4.8% 34.9% -5.9% -28.0% 93.4% 141.6% -16.8% -5.8%
Marża brutto 100.0% 85.9% 59.3% 90.8% 92.6% 93.7% 93.4% 90.7% 93.1% 91.5% 88.1% 89.1% 89.3% 87.5% 86.8% 80.4% 68.6% 77.4% 79.8% 77.9% 76.9% 17.1% 44.8% 61.1% 46.3% 43.1%
EBIT (mln) 316 563 759 136 667 1,205 989 1,543 1,652 2,400 2,605 2,393 2,219 3,960 2,935 3,687 1,528 1,396 1,660 2,350 1,830 127 2,446 8,405 5,448 6,302
EBIT Δ r/r 0.0% 77.8% 34.9% -82.1% 389.7% 80.7% -17.9% 56.0% 7.1% 45.3% 8.6% -8.1% -7.3% 78.5% -25.9% 25.6% -58.6% -8.6% 18.9% 41.6% -22.1% -93.1% 1826.0% 243.6% -35.2% 15.7%
EBIT (%) 48.9% 41.5% 62.0% 10.8% 43.0% 71.5% 49.2% 51.3% 49.0% 57.6% 68.0% 57.1% 46.2% 62.4% 49.5% 49.6% 30.4% 33.8% 42.1% 44.2% 36.6% 3.5% 35.1% 50.0% 38.9% 47.8%
Koszty finansowe (mln) 65 65 52 44 41 48 22 37 25 22 21 21 36 145 189 178 89 56 94 216 231 298 204 131 258 335
EBITDA (mln) 411 849 876 247 844 1,421 1,340 2,123 2,300 3,068 3,595 3,166 2,874 5,170 4,198 5,149 3,045 2,716 2,848 3,801 3,518 1,951 4,136 11,353 9,587 9,496
EBITDA(%) 63.6% 62.6% 71.6% 19.7% 54.5% 84.4% 66.6% 70.6% 68.3% 73.7% 93.9% 75.5% 59.9% 81.4% 70.8% 69.3% 60.5% 65.7% 72.3% 71.5% 70.3% 54.2% 59.4% 67.5% 68.5% 72.1%
Podatek (mln) 251 245 644 38 623 1,156 282 459 503 1,041 925 697 677 614 545 993 243 367 446 628 480 -1,465 1,254 2,599 1,551 723
Zysk Netto (mln) 0 538 464 -52 396 846 811 1,126 903 1,249 1,639 1,575 1,507 2,983 1,749 2,414 26 868 1,024 1,364 343 -4,028 1,983 6,498 1,660 3,573
Zysk netto Δ r/r 0.0% inf% -13.8% -111.1% -868.2% 113.3% -4.1% 38.8% -19.8% 38.3% 31.2% -3.9% -4.3% 97.9% -41.4% 38.0% -98.9% 3238.5% 18.0% 33.2% -74.9% -1274.3% -149.2% 227.7% -74.5% 115.2%
Zysk netto (%) 0.0% 39.7% 37.9% -4.1% 25.6% 50.2% 40.3% 37.5% 26.8% 30.0% 42.8% 37.6% 31.4% 47.0% 29.5% 32.5% 0.5% 21.0% 26.0% 25.7% 6.9% -111.9% 28.5% 38.6% 11.9% 27.1%
EPS 0.0 0.79 0.68 -0.0757 0.58 1.24 1.21 1.68 1.31 1.79 2.3 2.01 1.88 3.61 2.1 2.89 0.0316 1.03 1.2 1.48 0.37 0.0 0.0 4.3 0.88 1.88
EPS (rozwodnione) 0.0 0.79 0.68 -0.0757 0.58 1.24 1.21 1.68 1.31 1.79 2.3 2.01 1.88 3.61 2.1 2.89 0.0316 1.03 1.2 1.48 0.37 0.0 0.0 4.26 0.87 1.87
Ilośc akcji (mln) 685 681 681 681 681 681 669 672 686 700 713 784 802 826 823 823 823 835 852 921 936 0 0 1,511 1,896 1,896
Ważona ilośc akcji (mln) 685 681 681 681 681 681 669 672 686 700 713 784 802 826 834 834 834 846 852 921 936 0 0 1,524 1,911 1,912
Waluta USD USD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD AUD USD USD USD