Woodside Energy Group Ltd
Woodside Energy Group Ltd engages in the exploration, evaluation, development, production, marketing, and sale of hydrocarbons in Oceania, Asia, Canada, Africa, and internationally. The company produces liquefied natural gas, pipeline natural gas, conden…
Oil & Gas Exploration & Production
AU, Perth [HQ]
WDS/Financial Reporting
Income Statements
14 Sheets · Starting from 2022In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,830.00 | 4,192.00 | 4,802.00 | 6,347.00 | 5,926.00 | 7,435.00 | 5,030.00 | 4,136.00 | 3,939.00 | 5,315.00 | 5,001.00 | 3,600.00 | 6,962.00 | 16,817.00 | |
|
EPS
|
2.30 | 2.01 | 1.88 | 3.61 | 2.10 | 2.89 | 0.03 | 1.03 | 1.20 | 1.48 | 0.37 | -4.24 | 2.06 | 4.30 | |
| Diluted in mil. | 2.30 | 2.01 | 1.88 | 3.61 | 2.10 | 2.89 | 0.03 | 1.03 | 1.20 | 1.48 | 0.37 | -4.24 | 2.04 | 4.26 | |
|
Profit
|
3,375.00 | 3,733.00 | 4,287.00 | 5,554.00 | 5,145.00 | 5,978.00 | 3,452.00 | 3,201.00 | 3,144.00 | 4,142.00 | 3,848.00 | 615.00 | 3,117.00 | 10,277.00 | |
| Gross Margin | 88.13 | 89.05 | 89.28 | 87.49 | 86.82 | 80.40 | 68.63 | 77.39 | 79.82 | 77.93 | 76.94 | 17.08 | 44.77 | 61.11 | |
| Pre Tax | 2,558.00 | 2,274.00 | 2,186.00 | 3,658.00 | 2,359.00 | 3,509.00 | 356.00 | 1,340.00 | 1,566.00 | 2,095.00 | 862.00 | -5,440.00 | 3,290.00 | 9,174.00 | |
| Profit Margin | 66.79 | 54.23 | 45.52 | 57.62 | 39.81 | 47.20 | 7.08 | 32.40 | 39.76 | 39.42 | 17.24 | -151.11 | 47.26 | 54.55 | |
| ETR | 36.17 | 30.65 | 30.97 | 16.79 | 23.10 | 28.30 | 68.26 | 27.39 | 28.48 | 29.98 | 55.68 | 26.93 | 38.12 | 28.33 | |
| Net | 1,638.00 | 1,575.00 | 1,507.00 | 2,983.00 | 1,749.00 | 2,414.00 | 26.00 | 868.00 | 1,024.00 | 1,364.00 | 343.00 | -4,028.00 | 1,983.00 | 6,498.00 | |
| Profit Margin | 42.78 | 37.56 | 31.38 | 46.99 | 29.51 | 32.47 | 0.52 | 20.99 | 26.00 | 25.66 | 6.86 | -111.89 | 28.48 | 38.64 | |
| EBITDA | 3,595.00 | 3,166.00 | 2,874.00 | 5,170.00 | 4,198.00 | 5,149.00 | 3,045.00 | 2,716.00 | 2,848.00 | 3,801.00 | 3,518.00 | 1,951.00 | 4,136.00 | 11,353.00 | |
| EBITDA Margin | 93.86 | 75.51 | 59.85 | 81.44 | 70.84 | 69.25 | 60.54 | 65.67 | 72.30 | 71.51 | 70.35 | 54.19 | 59.41 | 67.51 | |
| Operating Income | 2,605.00 | 2,393.00 | 2,219.00 | 3,960.00 | 2,935.00 | 3,687.00 | 1,528.00 | 1,396.00 | 1,660.00 | 2,350.00 | 1,830.00 | 127.00 | 2,446.00 | 8,405.00 | |
| Operating Margin | 68.01 | 57.07 | 46.21 | 62.38 | 49.53 | 49.59 | 30.38 | 33.75 | 42.14 | 44.21 | 36.59 | 3.53 | 35.13 | 49.98 | |
| Interest Income | 6.00 | 39.00 | 10.00 | 8.00 | 10.00 | 15.00 | 4.00 | 8.00 | 10.00 | 33.00 | 91.00 | 58.00 | 27.00 | 155.00 | |
| Loss | -1,993.00 | -2,050.00 | -2,668.00 | -3,150.00 | -3,026.00 | -3,781.00 | -3,543.00 | -2,748.00 | -2,289.00 | -3,000.00 | -3,175.00 | -3,502.00 | -4,517.00 | -8,531.00 | |
| Cost of Revenue | -454.00 | -459.00 | -514.00 | -793.00 | -781.00 | -1,457.00 | -1,578.00 | -935.00 | -795.00 | -1,173.00 | -1,153.00 | -2,985.00 | -3,845.00 | -6,540.00 | |
|
Operating Expenses
|
-1,262.00 | -1,210.00 | -1,715.00 | -1,910.00 | -1,805.00 | -2,324.00 | -1,965.00 | -1,813.00 | -1,494.00 | -1,827.00 | -2,022.00 | -517.00 | -672.00 | -1,991.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | -37.00 | -79.00 | -137.00 | -98.00 | -131.00 | -143.00 | -28.00 | -133.00 | -99.00 | -103.00 | -170.00 | -218.00 | -226.00 | -1,161.00 | |
| SG&A | -106.00 | -132.00 | -198.00 | -248.00 | -276.00 | -143.00 | -28.00 | -133.00 | -99.00 | -103.00 | -170.00 | -218.00 | -226.00 | -372.00 | |
| S&M | -69.00 | -53.00 | -61.00 | -150.00 | -145.00 | - - | - - | - - | - - | - - | - - | - - | - - | -789.00 | |
| Depreciation and Amortization | -909.00 | -773.00 | -655.00 | -1,210.00 | -1,263.00 | - - | - - | - - | - - | - - | -1,743.00 | -1,824.00 | -1,690.00 | -2,948.00 | |
| Interest Expenses | -20.00 | -21.00 | -36.00 | -145.00 | -189.00 | -178.00 | -89.00 | -56.00 | -94.00 | -216.00 | -231.00 | -298.00 | -204.00 | -131.00 | |
| Other Expenses | -459.00 | -268.00 | -359.00 | -152.00 | -802.00 | -31.00 | -1,046.00 | -56.00 | -94.00 | -41.00 | -735.00 | -5,567.00 | -844.00 | -900.00 | |
|
WA Shares Outstanding
|
712.00 | 783.00 | 802.00 | 825.00 | 822.00 | 822.00 | 822.00 | 835.00 | 852.00 | 921.00 | 935.00 | 951.00 | 962.00 | 1,511.00 | |
| Diluted | 712.00 | 783.00 | 802.00 | 825.00 | 833.00 | 833.00 | 833.00 | 846.00 | 852.00 | 921.00 | 935.00 | 951.00 | 971.00 | 1,524.00 |