MY Stock MarketDetailed Quotes

5222 FGV

Watchlist
  • 1.120
  • -0.010-0.88%
15min DelayMarket Closed Dec 27 16:43 CST
4.09BMarket Cap17.78P/E (TTM)

FGV Key Stats

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(Q3)Sep 30, 2024
(Q2)Jun 30, 2024
(Q1)Mar 31, 2024
(FY)Dec 31, 2023
(Q4)Dec 31, 2023
(Q3)Sep 30, 2023
(Q2)Jun 30, 2023
(Q1)Mar 31, 2023
(FY)Dec 31, 2022
(Q4)Dec 31, 2022
Assets
Current assets
Cash, cash equivalents and short term investments
-1.93%1.3B
21.05%1.58B
21.52%1.95B
12.61%1.58B
12.61%1.58B
-20.58%1.32B
-0.57%1.31B
32.29%1.6B
-31.39%1.4B
-31.39%1.4B
-Cash and cash equivalents
-3.31%1.2B
20.15%1.48B
20.39%1.85B
12.19%1.49B
12.19%1.49B
-22.28%1.24B
-3.65%1.23B
32.22%1.54B
-32.43%1.33B
-32.43%1.33B
-Including:Cash
----
----
----
33.28%493.25M
33.28%493.25M
----
----
----
2.52%370.08M
2.52%370.08M
-Including:Cash equivalents
----
----
----
4.05%998.04M
4.05%998.04M
----
----
----
-40.28%959.21M
-40.28%959.21M
-Short term investments
18.51%98.79M
35.71%102.61M
47.90%97.23M
20.18%89.86M
20.18%89.86M
17.95%83.35M
107.32%75.61M
33.91%65.74M
-5.52%74.77M
-5.52%74.77M
Receivables
5.42%1.98B
8.06%1.97B
-4.68%1.73B
-25.07%1.5B
-25.07%1.5B
4.20%1.88B
-22.07%1.82B
-27.68%1.81B
24.06%2B
24.06%2B
-Accounts receivable
1.82%1.52B
21.45%1.62B
14.90%1.47B
-17.00%1.17B
-17.00%1.17B
-1.63%1.49B
-30.57%1.33B
-42.06%1.28B
33.04%1.41B
33.04%1.41B
-Gross accounts receivable
----
----
----
-15.33%1.34B
-15.33%1.34B
----
----
----
27.55%1.58B
27.55%1.58B
-Bad debt provision
----
----
----
1.28%-166.2M
1.28%-166.2M
----
----
----
5.28%-168.37M
5.28%-168.37M
-Other receivables
19.24%464.07M
-28.31%351.75M
-52.21%252.68M
-44.63%322.63M
-44.63%322.63M
34.84%389.19M
16.78%490.68M
81.85%528.72M
6.61%582.67M
6.61%582.67M
Inventory
14.77%2.14B
1.17%2.05B
0.14%2.03B
-30.89%1.69B
-30.89%1.69B
-31.14%1.87B
-16.11%2.02B
-21.29%2.03B
20.70%2.45B
20.70%2.45B
Prepaid assets
----
----
----
-4.63%93.1M
-4.63%93.1M
----
----
----
27.19%97.62M
27.19%97.62M
Restricted cash
----
----
----
-52.90%31.95M
-52.90%31.95M
----
----
----
5.19%67.82M
5.19%67.82M
Tax assets-Current
-62.26%36.57M
41.54%34.16M
210.32%43.83M
163.06%44.76M
163.06%44.76M
673.86%96.91M
130.70%24.13M
83.46%14.12M
-30.15%17.02M
-30.15%17.02M
Hedging assets-current
812.75%37.15M
-12.28%2.67M
-96.45%389K
277.09%11.94M
277.09%11.94M
-79.52%4.07M
-79.12%3.05M
31,200.00%10.96M
-10.57%3.17M
-10.57%3.17M
Holding assets for sale
----
----
----
--0
--0
386.93%136.54M
-59.35%11.4M
47.44%19.08M
15.68%28.04M
15.68%28.04M
Total current assets
3.55%5.5B
8.55%5.64B
4.79%5.75B
-18.33%4.95B
-18.33%4.95B
-14.97%5.31B
-15.14%5.19B
-13.11%5.49B
3.15%6.06B
3.15%6.06B
Non current assets
Net PPE
0.81%10.12B
1.88%10.15B
2.26%10.13B
2.28%10.1B
2.28%10.1B
1.55%10.04B
0.92%9.96B
0.33%9.9B
0.08%9.88B
0.08%9.88B
-Gross PP&E
0.81%10.12B
1.88%10.15B
2.26%10.13B
4.83%18.01B
4.83%18.01B
1.55%10.04B
0.92%9.96B
0.33%9.9B
2.85%17.18B
2.85%17.18B
-Accumulated depreciation
----
----
----
-8.28%-7.91B
-8.28%-7.91B
----
----
----
-6.85%-7.3B
-6.85%-7.3B
Investment properties
-10.61%60.81M
-10.91%62.31M
-10.68%64.19M
-10.44%66.07M
-10.44%66.07M
-10.14%68.02M
-7.28%69.94M
-8.41%71.87M
-9.51%73.78M
-9.51%73.78M
Biological assets
-53.62%4.3M
513.67%4.54M
435.12%5M
216.36%4.72M
216.36%4.72M
693.57%9.26M
7.88%739K
-18.50%934K
-33.08%1.49M
-33.08%1.49M
Prepaid assets-non current
13.14%142.85M
20.55%153.29M
28.25%157.71M
10.52%136.56M
10.52%136.56M
-3.04%126.26M
-3.26%127.16M
-9.05%122.97M
-9.86%123.56M
-9.86%123.56M
Total investment
-3.54%801.99M
0.83%823.23M
1.77%824.37M
2.21%818M
2.21%818M
8.97%831.39M
1.77%816.44M
3.87%810.03M
10.94%800.3M
10.94%800.3M
-Long-term equity investment
-1.37%649.09M
1.59%652.13M
2.48%654.77M
3.27%651.68M
3.27%651.68M
15.85%658.1M
15.81%641.91M
18.24%638.9M
21.40%631.04M
21.40%631.04M
-Financial asset investment
-11.76%152.9M
-1.97%171.1M
-0.89%169.6M
-1.74%166.31M
-1.74%166.31M
-11.06%173.29M
-29.60%174.54M
-28.56%171.12M
-16.03%169.26M
-16.03%169.26M
-Including:Financial assets designated as fair value through profit or loss, Total
-54.61%2.4M
0.41%5.4M
5.00%5.4M
-18.94%5.34M
-18.94%5.34M
-21.87%5.29M
-86.69%5.38M
-83.38%5.14M
--6.59M
--6.59M
-Including:Available-for-sale securities
-10.41%150.5M
-2.05%165.7M
-1.07%164.2M
-1.04%160.97M
-1.04%160.97M
-10.68%167.99M
-18.49%169.16M
-20.43%165.98M
-19.30%162.67M
-19.30%162.67M
Long-term accounts receivable and other receivables
--53.29M
--53.29M
--53.29M
--75.91M
--75.91M
----
----
----
----
----
Goodwill and other intangible assets
0.10%887.95M
-5.34%888.42M
-5.22%889.46M
-5.36%889.59M
-5.36%889.59M
-6.30%887.08M
-0.74%938.52M
-0.85%938.45M
-0.89%939.98M
-0.89%939.98M
-Goodwill
----
----
----
-0.75%803.04M
-0.75%803.04M
----
----
----
0.00%809.07M
0.00%809.07M
-Other intangible assets
----
----
----
-33.88%86.56M
-33.88%86.56M
----
----
----
-6.03%130.91M
-6.03%130.91M
Deferred tax assets-non current
8.09%196.64M
32.45%228.38M
40.71%241.22M
2.64%237.43M
2.64%237.43M
10.99%181.92M
-9.38%172.43M
-44.86%171.43M
-21.62%231.32M
-21.62%231.32M
Total non current assets
1.03%12.27B
2.28%12.36B
2.85%12.36B
2.35%12.33B
2.35%12.33B
1.27%12.14B
0.39%12.08B
-1.05%12.02B
-0.25%12.05B
-0.25%12.05B
Total assets
1.80%17.77B
4.16%18B
3.46%18.11B
-4.57%17.28B
-4.57%17.28B
-4.29%17.46B
-4.85%17.28B
-5.18%17.51B
0.86%18.11B
0.86%18.11B
Liabilities
Current liabilities
Financial liabilities
-23.29%2.51B
-15.45%2.64B
7.55%3.21B
-4.83%2.56B
-4.83%2.56B
34.12%3.27B
12.75%3.13B
-3.81%2.98B
-5.88%2.69B
-5.88%2.69B
-Financial or other derivative investment liabilities
85.22%9.93M
-74.87%491K
-89.87%1.06M
-97.73%403K
-97.73%403K
-73.31%5.36M
-78.18%1.95M
-7.90%10.49M
373.25%17.74M
373.25%17.74M
-Current debt and capital lease obligation
-23.46%2.5B
-15.41%2.64B
7.90%3.21B
-4.21%2.56B
-4.21%2.56B
35.01%3.27B
13.05%3.13B
-3.80%2.97B
-6.38%2.67B
-6.38%2.67B
-Including:Current debt
-25.54%2.17B
-15.34%2.34B
19.39%2.91B
2.27%2.26B
2.27%2.26B
53.34%2.92B
22.72%2.76B
-4.14%2.44B
-5.33%2.21B
-5.33%2.21B
-Including:Current capital Lease obligation
-6.23%330.2M
-15.96%307.08M
-45.00%291.74M
-35.36%297.23M
-35.36%297.23M
-32.16%352.15M
-29.15%365.39M
-2.18%530.41M
-11.13%459.82M
-11.13%459.82M
Payables
38.05%2.09B
20.13%1.91B
-9.29%1.86B
-32.79%1.59B
-32.79%1.59B
-37.91%1.52B
-10.45%1.59B
3.03%2.05B
31.18%2.37B
31.18%2.37B
-accounts payable
36.72%1.82B
15.32%1.62B
7.21%1.53B
-58.72%265.33M
-58.72%265.33M
-27.98%1.33B
15.26%1.4B
0.58%1.43B
98.60%642.7M
98.60%642.7M
-Total tax payable
171.39%35.65M
129.78%34.51M
-58.00%21.15M
-92.36%12.57M
-92.36%12.57M
-95.98%13.14M
-94.17%15.02M
-59.74%50.35M
37.96%164.5M
37.96%164.5M
-Dividends payable
----
----
-72.73%109.45M
----
----
----
----
--401.3M
----
----
-Other payable
38.16%233.87M
49.86%257.35M
15.72%201.32M
-15.85%1.31B
-15.85%1.31B
-35.77%169.28M
-42.90%171.73M
-61.20%173.97M
14.58%1.56B
14.58%1.56B
Current provisions
-12.12%660K
1.21%755K
6.79%755K
4.56%734K
4.56%734K
1.35%751K
5.82%746K
5.05%707K
-96.57%702K
-96.57%702K
Accrued and deferred income
-6.02%102.29M
104.17%159.75M
-25.28%113.53M
-16.18%91.66M
-16.18%91.66M
-40.59%108.84M
-64.48%78.24M
10.82%151.94M
-17.37%109.36M
-17.37%109.36M
Held for sale liabilities
----
----
----
----
----
--23.73M
----
----
----
----
Current liabilities
-4.38%4.71B
-1.70%4.72B
-0.07%5.18B
-17.89%4.24B
-17.89%4.24B
-2.84%4.92B
0.55%4.8B
-0.82%5.19B
7.32%5.17B
7.32%5.17B
Non current liabilities
Non current financial liabilities
14.23%5B
15.13%5.02B
12.29%4.74B
8.42%4.77B
8.42%4.77B
-10.81%4.38B
-15.19%4.36B
-19.82%4.22B
-16.59%4.4B
-16.59%4.4B
-Long term debt and capital lease obligation
14.23%5B
15.14%5.02B
12.30%4.74B
8.42%4.77B
8.42%4.77B
-10.80%4.38B
-15.17%4.36B
-19.77%4.22B
-16.54%4.4B
-16.54%4.4B
-Including:Long term debt
82.33%1.29B
74.85%1.3B
45.57%1.12B
33.52%1.07B
33.52%1.07B
-48.12%707.47M
-52.12%745.5M
-53.01%771.58M
-51.94%800.39M
-51.94%800.39M
-Including:Long term capital lease obligation
1.11%3.71B
2.83%3.72B
4.85%3.61B
2.85%3.7B
2.85%3.7B
3.56%3.67B
0.88%3.62B
-4.68%3.45B
-0.21%3.6B
-0.21%3.6B
-Derivative product liabilities
--0
--0
--0
-94.30%11K
-94.30%11K
-90.70%56K
-90.33%124K
-95.73%138K
-94.60%193K
-94.60%193K
Long term provisions
-9.22%29.96M
-4.75%31.29M
-3.31%31.2M
1.73%32.67M
1.73%32.67M
-4.53%33M
-22.16%32.85M
-22.53%32.26M
-22.32%32.12M
-22.32%32.12M
Long term pension and other post-retirement benefit plans
22.49%60.82M
22.08%60.21M
33.54%64.21M
29.37%62.07M
29.37%62.07M
-4.39%49.65M
-9.15%49.32M
-5.94%48.08M
-6.17%47.98M
-6.17%47.98M
Non current deferred liabilities
9.13%582.24M
8.95%585.03M
9.06%594.49M
2.39%591.52M
2.39%591.52M
11.13%533.54M
6.99%536.97M
-8.17%545.12M
0.34%577.72M
0.34%577.72M
Total non current liabilities
13.61%5.67B
14.40%5.7B
12.04%5.43B
7.89%5.46B
7.89%5.46B
-9.03%5B
-13.47%4.98B
-18.76%4.84B
-15.05%5.06B
-15.05%5.06B
Total liabilities
4.68%10.38B
6.51%10.42B
5.77%10.61B
-5.14%9.7B
-5.14%9.7B
-6.06%9.92B
-7.12%9.78B
-10.38%10.03B
-5.05%10.23B
-5.05%10.23B
Shareholders'equity
Share capital
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
-common stock
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
0.00%7.03B
Retained earnings
6.57%1.94B
--1.86B
-1.91%1.77B
-13.71%1.89B
-13.71%1.89B
--1.82B
----
--1.8B
61.38%2.19B
61.38%2.19B
Less: Treasury stock
----
----
----
--0
--0
----
----
----
--0
--0
Other reserves
-5.34%-3.07B
-152.06%-2.91B
2.96%-2.91B
1.37%-2.95B
1.37%-2.95B
-176.89%-2.91B
1.82%-1.16B
-97.38%-3B
-0.80%-2.99B
-0.80%-2.99B
Total stockholders'equity
-0.60%5.9B
1.69%5.97B
0.93%5.89B
-4.17%5.97B
-4.17%5.97B
-0.64%5.94B
0.37%5.87B
5.90%5.83B
14.96%6.23B
14.96%6.23B
Noncontrolling interests
-7.19%1.48B
-1.00%1.61B
-1.67%1.61B
-2.60%1.61B
-2.60%1.61B
-6.12%1.6B
-8.55%1.62B
-6.78%1.64B
-6.39%1.65B
-6.39%1.65B
Total equity
-2.00%7.39B
1.11%7.58B
0.36%7.5B
-3.84%7.58B
-3.84%7.58B
-1.85%7.54B
-1.71%7.5B
2.83%7.48B
9.71%7.88B
9.71%7.88B
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
Audit Opinions
--
--
--
--
--
--
--
--
Unqualified Opinion
--
(Q3)Sep 30, 2024(Q2)Jun 30, 2024(Q1)Mar 31, 2024(FY)Dec 31, 2023(Q4)Dec 31, 2023(Q3)Sep 30, 2023(Q2)Jun 30, 2023(Q1)Mar 31, 2023(FY)Dec 31, 2022(Q4)Dec 31, 2022
Assets
Current assets
Cash, cash equivalents and short term investments -1.93%1.3B21.05%1.58B21.52%1.95B12.61%1.58B12.61%1.58B-20.58%1.32B-0.57%1.31B32.29%1.6B-31.39%1.4B-31.39%1.4B
-Cash and cash equivalents -3.31%1.2B20.15%1.48B20.39%1.85B12.19%1.49B12.19%1.49B-22.28%1.24B-3.65%1.23B32.22%1.54B-32.43%1.33B-32.43%1.33B
-Including:Cash ------------33.28%493.25M33.28%493.25M------------2.52%370.08M2.52%370.08M
-Including:Cash equivalents ------------4.05%998.04M4.05%998.04M-------------40.28%959.21M-40.28%959.21M
-Short term investments 18.51%98.79M35.71%102.61M47.90%97.23M20.18%89.86M20.18%89.86M17.95%83.35M107.32%75.61M33.91%65.74M-5.52%74.77M-5.52%74.77M
Receivables 5.42%1.98B8.06%1.97B-4.68%1.73B-25.07%1.5B-25.07%1.5B4.20%1.88B-22.07%1.82B-27.68%1.81B24.06%2B24.06%2B
-Accounts receivable 1.82%1.52B21.45%1.62B14.90%1.47B-17.00%1.17B-17.00%1.17B-1.63%1.49B-30.57%1.33B-42.06%1.28B33.04%1.41B33.04%1.41B
-Gross accounts receivable -------------15.33%1.34B-15.33%1.34B------------27.55%1.58B27.55%1.58B
-Bad debt provision ------------1.28%-166.2M1.28%-166.2M------------5.28%-168.37M5.28%-168.37M
-Other receivables 19.24%464.07M-28.31%351.75M-52.21%252.68M-44.63%322.63M-44.63%322.63M34.84%389.19M16.78%490.68M81.85%528.72M6.61%582.67M6.61%582.67M
Inventory 14.77%2.14B1.17%2.05B0.14%2.03B-30.89%1.69B-30.89%1.69B-31.14%1.87B-16.11%2.02B-21.29%2.03B20.70%2.45B20.70%2.45B
Prepaid assets -------------4.63%93.1M-4.63%93.1M------------27.19%97.62M27.19%97.62M
Restricted cash -------------52.90%31.95M-52.90%31.95M------------5.19%67.82M5.19%67.82M
Tax assets-Current -62.26%36.57M41.54%34.16M210.32%43.83M163.06%44.76M163.06%44.76M673.86%96.91M130.70%24.13M83.46%14.12M-30.15%17.02M-30.15%17.02M
Hedging assets-current 812.75%37.15M-12.28%2.67M-96.45%389K277.09%11.94M277.09%11.94M-79.52%4.07M-79.12%3.05M31,200.00%10.96M-10.57%3.17M-10.57%3.17M
Holding assets for sale --------------0--0386.93%136.54M-59.35%11.4M47.44%19.08M15.68%28.04M15.68%28.04M
Total current assets 3.55%5.5B8.55%5.64B4.79%5.75B-18.33%4.95B-18.33%4.95B-14.97%5.31B-15.14%5.19B-13.11%5.49B3.15%6.06B3.15%6.06B
Non current assets
Net PPE 0.81%10.12B1.88%10.15B2.26%10.13B2.28%10.1B2.28%10.1B1.55%10.04B0.92%9.96B0.33%9.9B0.08%9.88B0.08%9.88B
-Gross PP&E 0.81%10.12B1.88%10.15B2.26%10.13B4.83%18.01B4.83%18.01B1.55%10.04B0.92%9.96B0.33%9.9B2.85%17.18B2.85%17.18B
-Accumulated depreciation -------------8.28%-7.91B-8.28%-7.91B-------------6.85%-7.3B-6.85%-7.3B
Investment properties -10.61%60.81M-10.91%62.31M-10.68%64.19M-10.44%66.07M-10.44%66.07M-10.14%68.02M-7.28%69.94M-8.41%71.87M-9.51%73.78M-9.51%73.78M
Biological assets -53.62%4.3M513.67%4.54M435.12%5M216.36%4.72M216.36%4.72M693.57%9.26M7.88%739K-18.50%934K-33.08%1.49M-33.08%1.49M
Prepaid assets-non current 13.14%142.85M20.55%153.29M28.25%157.71M10.52%136.56M10.52%136.56M-3.04%126.26M-3.26%127.16M-9.05%122.97M-9.86%123.56M-9.86%123.56M
Total investment -3.54%801.99M0.83%823.23M1.77%824.37M2.21%818M2.21%818M8.97%831.39M1.77%816.44M3.87%810.03M10.94%800.3M10.94%800.3M
-Long-term equity investment -1.37%649.09M1.59%652.13M2.48%654.77M3.27%651.68M3.27%651.68M15.85%658.1M15.81%641.91M18.24%638.9M21.40%631.04M21.40%631.04M
-Financial asset investment -11.76%152.9M-1.97%171.1M-0.89%169.6M-1.74%166.31M-1.74%166.31M-11.06%173.29M-29.60%174.54M-28.56%171.12M-16.03%169.26M-16.03%169.26M
-Including:Financial assets designated as fair value through profit or loss, Total -54.61%2.4M0.41%5.4M5.00%5.4M-18.94%5.34M-18.94%5.34M-21.87%5.29M-86.69%5.38M-83.38%5.14M--6.59M--6.59M
-Including:Available-for-sale securities -10.41%150.5M-2.05%165.7M-1.07%164.2M-1.04%160.97M-1.04%160.97M-10.68%167.99M-18.49%169.16M-20.43%165.98M-19.30%162.67M-19.30%162.67M
Long-term accounts receivable and other receivables --53.29M--53.29M--53.29M--75.91M--75.91M--------------------
Goodwill and other intangible assets 0.10%887.95M-5.34%888.42M-5.22%889.46M-5.36%889.59M-5.36%889.59M-6.30%887.08M-0.74%938.52M-0.85%938.45M-0.89%939.98M-0.89%939.98M
-Goodwill -------------0.75%803.04M-0.75%803.04M------------0.00%809.07M0.00%809.07M
-Other intangible assets -------------33.88%86.56M-33.88%86.56M-------------6.03%130.91M-6.03%130.91M
Deferred tax assets-non current 8.09%196.64M32.45%228.38M40.71%241.22M2.64%237.43M2.64%237.43M10.99%181.92M-9.38%172.43M-44.86%171.43M-21.62%231.32M-21.62%231.32M
Total non current assets 1.03%12.27B2.28%12.36B2.85%12.36B2.35%12.33B2.35%12.33B1.27%12.14B0.39%12.08B-1.05%12.02B-0.25%12.05B-0.25%12.05B
Total assets 1.80%17.77B4.16%18B3.46%18.11B-4.57%17.28B-4.57%17.28B-4.29%17.46B-4.85%17.28B-5.18%17.51B0.86%18.11B0.86%18.11B
Liabilities
Current liabilities
Financial liabilities -23.29%2.51B-15.45%2.64B7.55%3.21B-4.83%2.56B-4.83%2.56B34.12%3.27B12.75%3.13B-3.81%2.98B-5.88%2.69B-5.88%2.69B
-Financial or other derivative investment liabilities 85.22%9.93M-74.87%491K-89.87%1.06M-97.73%403K-97.73%403K-73.31%5.36M-78.18%1.95M-7.90%10.49M373.25%17.74M373.25%17.74M
-Current debt and capital lease obligation -23.46%2.5B-15.41%2.64B7.90%3.21B-4.21%2.56B-4.21%2.56B35.01%3.27B13.05%3.13B-3.80%2.97B-6.38%2.67B-6.38%2.67B
-Including:Current debt -25.54%2.17B-15.34%2.34B19.39%2.91B2.27%2.26B2.27%2.26B53.34%2.92B22.72%2.76B-4.14%2.44B-5.33%2.21B-5.33%2.21B
-Including:Current capital Lease obligation -6.23%330.2M-15.96%307.08M-45.00%291.74M-35.36%297.23M-35.36%297.23M-32.16%352.15M-29.15%365.39M-2.18%530.41M-11.13%459.82M-11.13%459.82M
Payables 38.05%2.09B20.13%1.91B-9.29%1.86B-32.79%1.59B-32.79%1.59B-37.91%1.52B-10.45%1.59B3.03%2.05B31.18%2.37B31.18%2.37B
-accounts payable 36.72%1.82B15.32%1.62B7.21%1.53B-58.72%265.33M-58.72%265.33M-27.98%1.33B15.26%1.4B0.58%1.43B98.60%642.7M98.60%642.7M
-Total tax payable 171.39%35.65M129.78%34.51M-58.00%21.15M-92.36%12.57M-92.36%12.57M-95.98%13.14M-94.17%15.02M-59.74%50.35M37.96%164.5M37.96%164.5M
-Dividends payable ---------72.73%109.45M------------------401.3M--------
-Other payable 38.16%233.87M49.86%257.35M15.72%201.32M-15.85%1.31B-15.85%1.31B-35.77%169.28M-42.90%171.73M-61.20%173.97M14.58%1.56B14.58%1.56B
Current provisions -12.12%660K1.21%755K6.79%755K4.56%734K4.56%734K1.35%751K5.82%746K5.05%707K-96.57%702K-96.57%702K
Accrued and deferred income -6.02%102.29M104.17%159.75M-25.28%113.53M-16.18%91.66M-16.18%91.66M-40.59%108.84M-64.48%78.24M10.82%151.94M-17.37%109.36M-17.37%109.36M
Held for sale liabilities ----------------------23.73M----------------
Current liabilities -4.38%4.71B-1.70%4.72B-0.07%5.18B-17.89%4.24B-17.89%4.24B-2.84%4.92B0.55%4.8B-0.82%5.19B7.32%5.17B7.32%5.17B
Non current liabilities
Non current financial liabilities 14.23%5B15.13%5.02B12.29%4.74B8.42%4.77B8.42%4.77B-10.81%4.38B-15.19%4.36B-19.82%4.22B-16.59%4.4B-16.59%4.4B
-Long term debt and capital lease obligation 14.23%5B15.14%5.02B12.30%4.74B8.42%4.77B8.42%4.77B-10.80%4.38B-15.17%4.36B-19.77%4.22B-16.54%4.4B-16.54%4.4B
-Including:Long term debt 82.33%1.29B74.85%1.3B45.57%1.12B33.52%1.07B33.52%1.07B-48.12%707.47M-52.12%745.5M-53.01%771.58M-51.94%800.39M-51.94%800.39M
-Including:Long term capital lease obligation 1.11%3.71B2.83%3.72B4.85%3.61B2.85%3.7B2.85%3.7B3.56%3.67B0.88%3.62B-4.68%3.45B-0.21%3.6B-0.21%3.6B
-Derivative product liabilities --0--0--0-94.30%11K-94.30%11K-90.70%56K-90.33%124K-95.73%138K-94.60%193K-94.60%193K
Long term provisions -9.22%29.96M-4.75%31.29M-3.31%31.2M1.73%32.67M1.73%32.67M-4.53%33M-22.16%32.85M-22.53%32.26M-22.32%32.12M-22.32%32.12M
Long term pension and other post-retirement benefit plans 22.49%60.82M22.08%60.21M33.54%64.21M29.37%62.07M29.37%62.07M-4.39%49.65M-9.15%49.32M-5.94%48.08M-6.17%47.98M-6.17%47.98M
Non current deferred liabilities 9.13%582.24M8.95%585.03M9.06%594.49M2.39%591.52M2.39%591.52M11.13%533.54M6.99%536.97M-8.17%545.12M0.34%577.72M0.34%577.72M
Total non current liabilities 13.61%5.67B14.40%5.7B12.04%5.43B7.89%5.46B7.89%5.46B-9.03%5B-13.47%4.98B-18.76%4.84B-15.05%5.06B-15.05%5.06B
Total liabilities 4.68%10.38B6.51%10.42B5.77%10.61B-5.14%9.7B-5.14%9.7B-6.06%9.92B-7.12%9.78B-10.38%10.03B-5.05%10.23B-5.05%10.23B
Shareholders'equity
Share capital 0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B
-common stock 0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B0.00%7.03B
Retained earnings 6.57%1.94B--1.86B-1.91%1.77B-13.71%1.89B-13.71%1.89B--1.82B------1.8B61.38%2.19B61.38%2.19B
Less: Treasury stock --------------0--0--------------0--0
Other reserves -5.34%-3.07B-152.06%-2.91B2.96%-2.91B1.37%-2.95B1.37%-2.95B-176.89%-2.91B1.82%-1.16B-97.38%-3B-0.80%-2.99B-0.80%-2.99B
Total stockholders'equity -0.60%5.9B1.69%5.97B0.93%5.89B-4.17%5.97B-4.17%5.97B-0.64%5.94B0.37%5.87B5.90%5.83B14.96%6.23B14.96%6.23B
Noncontrolling interests -7.19%1.48B-1.00%1.61B-1.67%1.61B-2.60%1.61B-2.60%1.61B-6.12%1.6B-8.55%1.62B-6.78%1.64B-6.39%1.65B-6.39%1.65B
Total equity -2.00%7.39B1.11%7.58B0.36%7.5B-3.84%7.58B-3.84%7.58B-1.85%7.54B-1.71%7.5B2.83%7.48B9.71%7.88B9.71%7.88B
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAP
Audit Opinions ----------------Unqualified Opinion--

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.