Orica Limited | ORI | Materials, commodities
Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow
A$ in Million. Fiscal year ends in September. Figures are consolidated and restated.
2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | ||
Cash and cash equiva... | 309 | 347 | 347 | 236 | 222 | 263 | 274 | 328 | 517 | |
Short-term investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts receivables | 965 | 860 | 942 | 1,035 | 1,049 | 1,044 | 938 | 688 | 666 | |
Inventories | 620 | 541 | 615 | 694 | 793 | 727 | 599 | 518 | 538 | |
Deferred income taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current assets | 101 | 93 | 82 | 73 | 85 | 103 | 85 | 44 | 64 | |
Total current assets | 1,994 | 1,841 | 1,985 | 2,038 | 2,150 | 2,137 | 1,895 | 1,578 | 1,785 | |
Gross property plant... | 2,075 | 2,235 | 2,710 | 3,034 | 3,583 | 3,795 | 2,918 | 2,725 | 2,742 | |
Accumulated Depriciat... | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net property, plant and Eq... | 2,075 | 2,235 | 2,710 | 3,034 | 3,583 | 3,795 | 2,918 | 2,725 | 2,742 | |
Work in Progress | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Miscellaneous Investment | 167 | 163 | 172 | 206 | 198 | 205 | 204 | 188 | 185 | |
Deferred income taxes | 253 | 230 | 242 | 224 | 217 | 203 | 475 | 408 | 323 | |
Intangible assets | 2,757 | 2,511 | 2,505 | 2,047 | 2,340 | 2,389 | 1,633 | 1,559 | 1,577 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other long-term assets | 108 | 9 | 14 | 74 | 126 | 111 | 196 | 137 | 174 | |
Total non-current assets | 5,360 | 5,148 | 5,643 | 5,586 | 6,464 | 6,702 | 5,426 | 5,018 | 5,000 | |
Total assets | 7,354 | 6,989 | 7,628 | 7,624 | 8,614 | 8,839 | 7,321 | 6,596 | 6,785 | |
Short-term debt | 160 | 188 | 77 | 346 | 444 | 543 | 157 | 322 | 24 | |
Accounts Payable... | 1,058 | 1,006 | 1,141 | 1,059 | 1,240 | 1,211 | 1,128 | 1,061 | 1,060 | |
Provisions | 220 | 268 | 198 | 163 | 173 | 172 | 182 | 166 | 188 | |
Taxes Payable | 79 | 76 | 30 | 2 | 78 | 9 | 0 | 0 | 0 | |
Deferred Revenues | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current liabilities | 99 | 64 | 12 | 10 | 20 | 22 | 62 | 42 | 25 | |
Total current liabilities | 1,616 | 1,601 | 1,457 | 1,580 | 1,955 | 1,957 | 1,529 | 1,591 | 1,297 | |
Long-term debt | 1,243 | 1,211 | 1,679 | 2,189 | 2,113 | 1,957 | 2,143 | 1,556 | 1,934 | |
Investments Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred tax liabilities | 76 | 79 | 95 | 56 | 52 | 68 | 107 | 70 | 89 | |
Provisions | 410 | 414 | 431 | 465 | 416 | 418 | 444 | 484 | 397 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other longterm liabilities | 37 | 52 | 91 | 86 | 68 | 40 | 111 | 112 | 105 | |
Total non-current liabilities | 1,766 | 1,756 | 2,295 | 2,797 | 2,649 | 2,483 | 2,805 | 2,222 | 2,524 | |
Total liabilities | 3,381 | 3,357 | 3,753 | 4,377 | 4,604 | 4,440 | 4,334 | 3,813 | 3,822 | |
Share Capital | 1,866 | 1,709 | 1,750 | 1,795 | 1,878 | 1,975 | 1,954 | 2,025 | 2,069 | |
Share premium | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained earnings | 1,505 | 1,324 | 1,514 | 1,326 | 1,993 | 2,288 | 1,030 | 757 | 894 | |
Accumulated other equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Preferred Stock | 490 | 490 | 490 | 0 | 0 | 0 | 0 | 0 | 0 | |
Minority Interest | 112 | 110 | 121 | 125 | 139 | 136 | 3 | 0.7 | 1 | |
Total Equity | 3,973 | 3,633 | 3,876 | 3,247 | 4,010 | 4,399 | 2,987 | 2,783 | 2,964 | |
Total Liabilities and Equity | 7,354 | 6,989 | 7,628 | 7,624 | 8,614 | 8,839 | 7,321 | 6,596 | 6,785 | |
Cash per Share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | |
Cash, Current Inv Per share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |