Woodside Energy Group Ltd
ASX:WDS
Balance Sheet
Balance Sheet Decomposition
Woodside Energy Group Ltd
Woodside Energy Group Ltd
Balance Sheet
Woodside Energy Group Ltd
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
285
|
318
|
1 674
|
4 058
|
3 604
|
3 025
|
6 189
|
1 740
|
3 923
|
5 712
|
|
| Cash |
285
|
318
|
214
|
175
|
367
|
300
|
1 222
|
1 198
|
1 603
|
1 414
|
|
| Cash Equivalents |
0
|
0
|
1 460
|
3 883
|
3 237
|
2 725
|
4 967
|
542
|
2 320
|
4 298
|
|
| Short-Term Investments |
0
|
74
|
54
|
28
|
172
|
320
|
677
|
209
|
185
|
229
|
|
| Total Receivables |
448
|
406
|
487
|
343
|
303
|
368
|
1 651
|
1 635
|
2 678
|
1 865
|
|
| Accounts Receivables |
198
|
214
|
266
|
208
|
164
|
152
|
1 067
|
963
|
972
|
948
|
|
| Other Receivables |
250
|
192
|
221
|
135
|
139
|
216
|
584
|
672
|
1 706
|
917
|
|
| Inventory |
149
|
186
|
155
|
176
|
125
|
202
|
678
|
616
|
684
|
693
|
|
| Other Current Assets |
18
|
27
|
41
|
42
|
48
|
363
|
95
|
918
|
93
|
123
|
|
| Total Current Assets |
900
|
1 011
|
2 411
|
4 647
|
4 252
|
4 278
|
9 290
|
5 118
|
7 563
|
8 622
|
|
| PP&E Net |
22 673
|
23 069
|
23 243
|
23 232
|
18 495
|
20 343
|
41 990
|
42 689
|
44 648
|
48 773
|
|
| PP&E Gross |
22 673
|
23 069
|
23 243
|
23 232
|
18 495
|
20 343
|
41 990
|
42 689
|
44 648
|
48 773
|
|
| Accumulated Depreciation |
12 788
|
13 894
|
15 130
|
16 594
|
22 003
|
22 437
|
24 594
|
29 648
|
34 330
|
37 803
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
960
|
901
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
4 614
|
3 995
|
3 866
|
3 952
|
|
| Note Receivable |
162
|
141
|
193
|
227
|
404
|
653
|
845
|
839
|
876
|
823
|
|
| Long-Term Investments |
30
|
31
|
30
|
35
|
54
|
107
|
385
|
369
|
367
|
324
|
|
| Other Long-Term Assets |
988
|
1 147
|
1 211
|
1 212
|
1 418
|
1 093
|
2 197
|
2 351
|
2 984
|
3 106
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4 614
|
3 995
|
3 866
|
3 952
|
|
| Total Assets |
24 753
N/A
|
25 399
+3%
|
27 088
+7%
|
29 353
+8%
|
24 623
-16%
|
26 474
+8%
|
59 321
+124%
|
55 361
-7%
|
61 264
+11%
|
66 501
+9%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
197
|
237
|
212
|
224
|
100
|
191
|
759
|
0
|
0
|
0
|
|
| Accrued Liabilities |
250
|
207
|
189
|
230
|
335
|
327
|
396
|
564
|
679
|
689
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
76
|
76
|
79
|
146
|
870
|
468
|
584
|
298
|
1 179
|
941
|
|
| Other Current Liabilities |
440
|
522
|
565
|
531
|
789
|
1 636
|
4 869
|
4 120
|
3 999
|
3 787
|
|
| Total Current Liabilities |
963
|
1 042
|
1 045
|
1 131
|
2 094
|
2 622
|
6 608
|
4 982
|
5 857
|
5 417
|
|
| Long-Term Debt |
4 897
|
4 989
|
3 992
|
6 703
|
6 622
|
6 329
|
6 188
|
6 200
|
10 441
|
12 781
|
|
| Deferred Income Tax |
1 578
|
1 811
|
2 062
|
2 193
|
549
|
878
|
2 457
|
1 627
|
1 497
|
1 182
|
|
| Minority Interest |
823
|
830
|
833
|
792
|
800
|
786
|
791
|
771
|
754
|
3 929
|
|
| Other Liabilities |
1 653
|
1 646
|
1 667
|
1 917
|
2 483
|
2 416
|
6 941
|
7 382
|
7 316
|
7 278
|
|
| Total Liabilities |
9 914
N/A
|
10 318
+4%
|
9 599
-7%
|
12 736
+33%
|
12 548
-1%
|
13 031
+4%
|
22 985
+76%
|
20 962
-9%
|
25 865
+23%
|
30 587
+18%
|
|
| Equity | |||||||||||
| Common Stock |
6 919
|
6 919
|
8 880
|
9 010
|
9 297
|
9 409
|
29 001
|
29 001
|
29 001
|
29 036
|
|
| Retained Earnings |
7 169
|
7 418
|
7 861
|
6 865
|
2 079
|
3 671
|
7 165
|
4 564
|
5 660
|
5 977
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
30
|
35
|
31
|
39
|
23
|
30
|
38
|
49
|
58
|
82
|
|
| Other Equity |
781
|
779
|
779
|
781
|
722
|
393
|
208
|
883
|
796
|
983
|
|
| Total Equity |
14 839
N/A
|
15 081
+2%
|
17 489
+16%
|
16 617
-5%
|
12 075
-27%
|
13 443
+11%
|
36 336
+170%
|
34 399
-5%
|
35 399
+3%
|
35 914
+1%
|
|
| Total Liabilities & Equity |
24 753
N/A
|
25 399
+3%
|
27 088
+7%
|
29 353
+8%
|
24 623
-16%
|
26 474
+8%
|
59 321
+124%
|
55 361
-7%
|
61 264
+11%
|
66 501
+9%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
852
|
852
|
936
|
942
|
962
|
970
|
1 899
|
1 899
|
1 899
|
1 901
|
|