Woodside Energy Group Ltd (WDS)
Growth
Revenue 5Y8.84%
Revenue 3Y8.97%
EPS 5Y15.24%
EPS 3Y12.08%
Dividend 5Y-1.90%
Dividend 3Y-32.47%
Capital Efficiency
ROIC-
ROE-
ROA-
ROTA-
Capital Structure
Market Cap47.82B
EV0
Cash0
Current Ratio1.27
Debt/Equity0.39
Net Debt/EBITDA-
WDS
Income Statement
Select a metric from the list below to chart it
Dec '87
Dec '94
Dec '00
Dec '06
Dec '12
Dec '18
Income Statement | Dec '12 | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 4,195.1 | 5,263.4 | 3,560.8 | 2,928.0 | 2,788.5 | 3,762.6 | 3,540.3 | 2,570.5 | 5,026.9 | ||
Revenue % Chg. | -6.6% | 25.5% | -32.3% | -17.8% | -4.8% | 34.9% | -5.9% | -27.4% | 95.6% | ||
Cost of Revenue | 552.9 | 1,031.4 | 1,117.1 | 661.9 | 562.8 | 830.4 | 816.2 | 917.5 | 1,625.4 | ||
Cost of Revenue % Chg. | -1.6% | 86.6% | 8.3% | -40.7% | -15.0% | 47.5% | -1.7% | 12.4% | 77.2% | ||
Gross Profit | 3,642.2 | 4,231.9 | 2,443.7 | 2,266.1 | 2,225.7 | 2,932.2 | 2,724.1 | 1,653.0 | 3,401.6 | ||
Gross Profit % Chg. | -7.4% | 16.2% | -42.3% | -7.3% | -1.8% | 31.7% | -7.1% | -39.3% | 105.8% | ||
Gross Profit Margin | 86.8% | 80.4% | 68.6% | 77.4% | 79.8% | 77.9% | 76.9% | 64.3% | 67.7% | ||
Gross Profit Margin % Chg. | -0.8% | -7.4% | -14.6% | 12.8% | 3.1% | -2.4% | -1.3% | -16.4% | 5.2% | ||
Selling, General, & Admin Expenses | 195.4 | 101.2 | 19.8 | 94.2 | 70.1 | 72.9 | 120.3 | 154.3 | 160.0 | ||
Selling, General, & Admin Expenses % Chg. | 10.8% | -48.2% | -80.4% | 375.0% | -25.6% | 4.0% | 65.0% | 28.2% | 3.7% | ||
Other Expenses | 1,082.4 | 1,544.0 | 1,371.2 | 1,189.3 | 987.5 | 1,220.5 | 1,311.1 | 5,159.3 | 768.8 | ||
Other Expenses % Chg. | -8.0% | 42.6% | -11.2% | -13.3% | -17.0% | 23.6% | 7.4% | 293.5% | -85.1% | ||
Operating Income | 2,364.5 | 2,586.7 | 1,052.7 | 982.6 | 1,168.1 | 1,638.8 | 1,292.7 | -3,660.7 | 2,472.8 | ||
Operating Income % Chg. | -8.3% | 9.4% | -59.3% | -6.7% | 18.9% | 40.3% | -21.1% | - | - | ||
Operating Income Margin | 56.4% | 49.1% | 29.6% | 33.6% | 41.9% | 43.6% | 36.5% | -142.4% | 49.2% | ||
Operating Income Margin % Chg. | -1.8% | -12.8% | -39.8% | 13.5% | 24.8% | 4.0% | -16.2% | - | - | ||
Total Other Income/Expenses Net | -694.5 | -102.6 | -800.7 | -34.0 | -59.5 | -155.7 | -682.4 | -190.4 | -143.7 | ||
Total Other Income/Expenses Net % Chg. | - | 85.2% | 680.0% | 95.8% | 75.0% | 161.9% | 338.2% | 72.1% | 24.5% | ||
Income Before Tax | 1,670.0 | 2,484.1 | 252.0 | 948.6 | 1,108.6 | 1,483.1 | 610.2 | -3,851.1 | 2,329.1 | ||
Income Before Tax % Chg. | -35.5% | 48.7% | -89.9% | 276.4% | 16.9% | 33.8% | -58.9% | - | - | ||
Income Before Tax Margin | 39.8% | 47.2% | 7.1% | 32.4% | 39.8% | 39.4% | 17.2% | -149.8% | 46.3% | ||
Income Before Tax Margin % Chg. | -30.9% | 18.6% | -85.0% | 357.8% | 22.7% | -0.9% | -56.3% | - | - | ||
Income Tax Expense | 385.8 | 703.0 | 172.0 | 259.8 | 315.7 | 444.6 | 339.8 | -1,037.1 | 887.7 | ||
Income Tax Expense % Chg. | -11.2% | 82.2% | -75.5% | 51.0% | 21.5% | 40.8% | -23.6% | - | - | ||
Net Income | 1,238.2 | 1,708.9 | 18.4 | 614.5 | 724.9 | 965.6 | 242.8 | -2,851.5 | 1,403.8 | ||
Net Income % Chg. | -41.4% | 38.0% | -98.9% | 3238.5% | 18.0% | 33.2% | -74.9% | - | - | ||
Net Income Margin | 29.5% | 32.5% | 0.5% | 21.0% | 26.0% | 25.7% | 6.9% | -110.9% | 27.9% | ||
Net Income Margin % Chg. | -37.2% | 10.0% | -98.4% | 3960.1% | 23.9% | -1.3% | -73.3% | - | - | ||
Weighted Avg. Shares Out | 833.9 | 833.7 | 833.9 | 846.1 | 852.1 | 921.2 | 935.8 | 951.1 | 951.1 | ||
Weighted Avg. Shares Out % Chg. | 1.0% | -0.0% | 0.0% | 1.5% | 0.7% | 8.1% | 1.6% | 1.6% | - | ||
EPS | 1.5 | 2.0 | 0.0 | 0.7 | 0.9 | 1.0 | 0.3 | -3.0 | 1.5 | ||
EPS % Chg. | -41.8% | 37.6% | -98.9% | 3150.0% | 17.1% | 23.2% | -75.2% | - | - | ||
Weighted Avg. Shares Out Dil | 833.9 | 833.7 | 833.9 | 846.1 | 852.1 | 921.2 | 935.8 | 951.1 | 951.1 | ||
Weighted Avg. Shares Out Dil % Chg. | 1.0% | -0.0% | 0.0% | 1.5% | 0.7% | 8.1% | 1.6% | 1.6% | - | ||
EPS Diluted | 1.5 | 2.0 | 0.0 | 0.7 | 0.9 | 1.0 | 0.3 | -3.0 | 1.5 | ||
EPS Diluted % Chg. | -41.8% | 37.6% | -98.9% | 3150.0% | 17.1% | 23.2% | -75.2% | - | - | ||
Interest Income | 7.1 | 10.6 | 2.8 | 5.7 | 7.1 | 23.4 | 64.4 | 41.1 | 19.1 | ||
Interest Income % Chg. | 25.0% | 50.0% | -73.3% | 100.0% | 25.0% | 230.0% | 175.8% | -36.3% | -53.4% | ||
Interest Expense | 133.8 | 126.0 | 63.0 | 39.6 | 66.5 | 152.9 | 163.5 | 170.6 | 94.2 | ||
Interest Expense % Chg. | 30.3% | -5.8% | -50.0% | -37.1% | 67.9% | 129.8% | 6.9% | 4.3% | -44.8% | ||
EBIT | 1,543.3 | 2,368.7 | 191.8 | 914.6 | 1,049.1 | 1,353.5 | 511.1 | -3,980.6 | 2,254.0 | ||
EBIT % Chg. | -38.1% | 53.5% | -91.9% | 376.8% | 14.7% | 29.0% | -62.2% | - | - | ||
EBIT Margin | 36.8% | 45.0% | 5.4% | 31.2% | 37.6% | 36.0% | 14.4% | -154.9% | 44.8% | ||
EBIT Margin % Chg. | -33.7% | 22.3% | -88.0% | 479.8% | 20.4% | -4.4% | -59.9% | - | - | ||
Depreciation & Amortization | 894.1 | 1,035.0 | 1,073.9 | 934.5 | 841.0 | 1,027.2 | 1,195.0 | 1,282.8 | 1,194.3 | ||
Depreciation & Amortization % Chg. | 4.4% | 15.8% | 3.8% | -13.0% | -10.0% | 22.1% | 16.3% | 7.3% | -6.9% | ||
EBITDA | 2,437.4 | 3,403.7 | 1,265.8 | 1,849.1 | 1,890.1 | 2,380.7 | 1,706.1 | -2,697.9 | 3,448.3 | ||
EBITDA % Chg. | -27.2% | 39.6% | -62.8% | 46.1% | 2.2% | 26.0% | -28.3% | - | - | ||
EBITDA Margin | 58.1% | 64.7% | 35.5% | 63.2% | 67.8% | 63.3% | 48.2% | -105.0% | 68.6% | ||
EBITDA Margin % Chg. | -22.0% | 11.3% | -45.0% | 77.7% | 7.3% | -6.7% | -23.8% | - | - |