(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 105.74%2.08B | 40.17%1.3B | 40.17%1.3B | 42.82%1.08B | 25.80%985M | -10.30%1.01B | 15.46%926M | 15.46%926M | -22.55%759M | -9.16%783M |
-Cash and cash equivalents | 105.74%2.08B | 58.32%1.28B | 58.32%1.28B | 61.80%1.08B | 43.49%970M | 1.41%1.01B | 6.29%811M | 6.29%811M | -30.80%665M | -20.56%676M |
-Accounts receivable | 18.84%1.21B | 28.48%1.15B | 28.48%1.15B | 33.60%994M | 25.77%976M | 53.64%1.01B | 48.67%892M | 48.67%892M | 45.31%744M | 53.66%776M |
-Other receivables | 24.29%174M | 9.43%174M | 9.43%174M | 3.38%153M | 4.23%148M | 17.65%140M | 69.15%159M | 69.15%159M | 60.87%148M | 82.05%142M |
Total current assets | 52.07%4.27B | 35.64%3.35B | 35.64%3.35B | 37.51%2.95B | 23.31%2.77B | 21.82%2.81B | 34.39%2.47B | 34.39%2.47B | 11.25%2.15B | 25.22%2.24B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -168.37%-526M | -168.37%-526M | ---- | ---- | ---- | 42.86%-196M | 42.86%-196M | ---- | ---- |
-Long term equity investment | 120.99%3.54B | 81.18%2.48B | 81.18%2.48B | 47.21%2.11B | 7.54%1.63B | 31.01%1.6B | 24.07%1.37B | 24.07%1.37B | 33.83%1.43B | 39.48%1.51B |
Non current note receivables | 48.11%157M | -32.70%107M | -32.70%107M | -45.81%84M | -8.25%89M | 60.61%106M | 140.91%159M | 140.91%159M | 146.03%155M | 67.24%97M |
-Goodwill | 25.80%6.73B | 43.87%6.71B | 43.87%6.71B | 42.25%6.36B | 26.88%5.73B | 46.90%5.35B | 35.96%4.66B | 35.96%4.66B | 48.72%4.47B | 50.58%4.52B |
Regulatory assets | 6.25%1.57B | 34.96%1.71B | 34.96%1.71B | 38.65%1.55B | 24.05%1.47B | 54.56%1.47B | 50.83%1.27B | 50.83%1.27B | 46.33%1.12B | 57.47%1.18B |
Non current deferred assets | -88.33%14M | 77.39%204M | 77.39%204M | 21.10%132M | 31.91%124M | 110.53%120M | 130.00%115M | 130.00%115M | 127.08%109M | 135.00%94M |
Total assets | ---- | 43.08%93M | 43.08%93M | 38.10%87M | 32.26%82M | 29.31%75M | 25.00%65M | 25.00%65M | 28.57%63M | 16.98%62M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -5.15%737M | 30.64%1.2B | 30.64%1.2B | 81.22%1.25B | 62.54%1.12B | 121.37%777M | 225.18%917M | 225.18%917M | 152.57%687M | 172.22%686M |
-Current debt | -8.10%624M | 32.28%1.09B | 32.28%1.09B | 90.97%1.14B | 70.92%1.02B | 155.26%679M | 304.43%821M | 304.43%821M | 213.09%598M | 245.93%595M |
-Current capital lease obligation | 15.31%113M | 16.67%112M | 16.67%112M | 15.73%103M | 7.69%98M | 15.29%98M | 21.52%96M | 21.52%96M | 9.88%89M | 13.75%91M |
-accounts payable | 16.20%1.3B | 32.23%1.43B | 32.23%1.43B | 35.88%1.25B | 21.52%1.08B | 44.69%1.12B | 30.17%1.08B | 30.17%1.08B | 27.36%917M | 32.94%892M |
-Total tax payable | 85.96%4.53B | 58.88%3.44B | 58.88%3.44B | 34.09%2.95B | 10.69%2.5B | 26.22%2.44B | 21.40%2.17B | 21.40%2.17B | 32.77%2.2B | 37.61%2.25B |
-Dividends payable | 0.00%21M | 0.00%21M | 0.00%21M | 0.00%21M | 0.00%21M | 0.00%21M | -4.55%21M | -4.55%21M | 0.00%21M | 0.00%21M |
-Other payable | 21,000.00%211M | --2M | --2M | ---- | 200.00%1M | --1M | ---- | ---- | -200.00%-1M | -200.00%-1M |
Current provisions | -11.11%8M | -18.18%9M | -18.18%9M | -11.11%8M | 10.00%11M | -25.00%9M | 0.00%11M | 0.00%11M | -18.18%9M | -23.08%10M |
Current deferred liabilities | 13.69%2.27B | 18.56%1.76B | 18.56%1.76B | 15.08%1.78B | 11.86%1.87B | 29.82%1.99B | 27.98%1.48B | 27.98%1.48B | 32.28%1.55B | 36.58%1.67B |
Current liabilities | 1.22%4.64B | 45.68%5.5B | 45.68%5.5B | 48.85%5.1B | 37.95%4.82B | 56.40%4.58B | 53.27%3.77B | 53.27%3.77B | 44.09%3.43B | 49.96%3.5B |
Non current liabilities | ||||||||||
-Long term debt | 8.29%235M | 8.26%236M | 8.26%236M | 4.85%216M | -4.00%216M | -0.46%217M | 14.74%218M | 14.74%218M | 5.64%206M | 7.66%225M |
Non current accrued expenses | 9.42%453M | 9.95%453M | 9.95%453M | 4.05%411M | -1.90%413M | 10.11%414M | 21.53%412M | 21.53%412M | 15.16%395M | 18.26%421M |
Long term provisions | 138.66%3.3B | 94.97%2.25B | 94.97%2.25B | 54.32%1.89B | 9.56%1.41B | 37.85%1.38B | 26.01%1.15B | 26.01%1.15B | 40.11%1.23B | 47.09%1.29B |
Total non current liabilities | 30.63%9.17B | 50.50%8.94B | 50.50%8.94B | 43.08%8.05B | 27.26%7.32B | 44.41%7.02B | 39.87%5.94B | 39.87%5.94B | 39.44%5.63B | 44.86%5.75B |
Shareholders'equity | ||||||||||
Share capital | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M |
-common stock | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M | 0.00%99M |
Gains losses not affecting retained earnings | -13.28%-145M | 34.00%-99M | 34.00%-99M | 29.96%-159M | 23.81%-112M | -106.45%-128M | -127.27%-150M | -127.27%-150M | -228.99%-227M | -162.50%-147M |
Other equity interest | 106.55%568M | 27.03%282M | 27.03%282M | 17.26%265M | 11.54%261M | 48.65%275M | 42.31%222M | 42.31%222M | 45.81%226M | 53.95%234M |
Noncontrolling interests | 133.33%7M | 233.33%10M | 233.33%10M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 0.00%2M | 0.00%2M |
Total equity | 34.49%11.92B | 38.45%10.9B | 38.45%10.9B | 36.57%10B | 23.81%9.19B | 36.39%8.86B | 36.52%7.87B | 36.52%7.87B | 34.80%7.33B | 40.26%7.42B |
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.