Caltex Australia Limited | CTX | Energy
Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow
A$ in Million. Fiscal year ends in December. Figures are consolidated and restated.
2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | ||
Cash and cash equiva... | 22 | 18 | 2 | 210 | 200 | 53 | 264 | 245 | |
Short-term investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts receivables | 773 | 840 | 1,001 | 1,047 | 989 | 838 | 682 | 748 | |
Inventories | 1,209 | 1,385 | 1,718 | 1,652 | 2,028 | 1,118 | 970 | 1,081 | |
Deferred income taxes | 0 | 0 | 0 | 0 | 0 | 57 | 51 | 10 | |
Other current assets | 41 | 30 | 36 | 40 | 35 | 34 | 39 | 61 | |
Total current assets | 2,045 | 2,273 | 2,757 | 2,949 | 3,252 | 2,099 | 2,005 | 2,144 | |
Gross property plant... | 2,780 | 2,896 | 1,535 | 1,770 | 2,126 | 2,364 | 2,603 | 2,691 | |
Accumulated Depriciat... | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net property, plant and Eq... | 2,780 | 2,896 | 1,535 | 1,770 | 2,126 | 2,364 | 2,603 | 2,691 | |
Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Miscellaneous Investment | 22 | 23 | 24 | 24 | 24 | 24 | 9 | 10 | |
Deferred income taxes | 15 | 13 | 447 | 528 | 470 | 442 | 298 | 238 | |
Intangible assets | 85 | 80 | 95 | 108 | 144 | 188 | 183 | 195 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other long-term assets | 4 | 5 | 3 | 7 | 6 | 11 | 6 | 24 | |
Total non-current assets | 2,906 | 3,017 | 2,104 | 2,437 | 2,769 | 3,029 | 3,100 | 3,159 | |
Total assets | 4,952 | 5,291 | 4,861 | 5,386 | 6,021 | 5,129 | 5,105 | 5,303 | |
Short-term debt | 78 | 132 | 154 | 1 | 71 | 0.11 | 0.12 | 0.13 | |
Accounts Payable... | 1,186 | 1,230 | 1,674 | 1,497 | 1,863 | 1,176 | 967 | 1,079 | |
Provisions | 142 | 177 | 140 | 124 | 83 | 328 | 220 | 255 | |
Taxes Payable | 26 | 80 | 14 | 10 | 55 | 0 | 30 | 168 | |
Deferred Revenues | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total current liabilities | 1,433 | 1,619 | 1,982 | 1,632 | 2,072 | 1,504 | 1,218 | 1,502 | |
Long-term debt | 431 | 430 | 465 | 949 | 871 | 692 | 695 | 698 | |
Investments Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred tax liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Provisions | 157 | 154 | 190 | 638 | 384 | 333 | 344 | 245 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other longterm liabilities | 6 | 5 | 7 | 7 | 97 | 67 | 60 | 47 | |
Total non-current liabilities | 594 | 589 | 661 | 1,594 | 1,352 | 1,092 | 1,099 | 990 | |
Total liabilities | 2,027 | 2,208 | 2,643 | 3,226 | 3,424 | 2,596 | 2,317 | 2,493 | |
Share Capital | 543 | 543 | 543 | 543 | 543 | 543 | 543 | 525 | |
Share premium | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained earnings | 2,373 | 2,528 | 1,663 | 1,604 | 2,045 | 1,978 | 2,233 | 2,273 | |
Accumulated other equity | -2 | -0.75 | -0.43 | 0.02 | -0.61 | -0.61 | -0.64 | -0.34 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Minority Interest | 11 | 12 | 12 | 12 | 9 | 12 | 12 | 13 | |
Total Equity | 2,925 | 3,083 | 2,218 | 2,160 | 2,597 | 2,533 | 2,788 | 2,810 | |
Total Liabilities and Equity | 4,952 | 5,291 | 4,861 | 5,386 | 6,021 | 5,129 | 5,105 | 5,303 | |
Cash per Share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | |
Cash, Current Inv Per share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |