(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 | 66.67%215M | -31.92%241M | -31.92%241M | 0.60%168M | -56.47%74M | -56.27%129M | -34.20%354M | -34.20%354M | -67.76%167M | -55.03%170M |
-Cash and cash equivalents | 66.67%215M | -47.22%152M | -47.22%152M | 40.00%168M | -56.47%74M | -56.27%129M | -42.63%288M | -42.63%288M | -76.83%120M | -55.03%170M |
-Accounts receivable | -1.98%1.14B | -10.36%1.01B | -10.36%1.01B | 13.55%1.15B | 27.81%1.23B | 27.77%1.16B | 34.56%1.13B | 34.56%1.13B | 22.55%1.01B | 17.94%960M |
-Notes receivable | ---- | 18.67%89M | 18.67%89M | ---- | ---- | ---- | 22.95%75M | 22.95%75M | ---- | ---- |
Total current assets | 9.21%5.43B | 3.12%4.93B | 3.12%4.93B | 12.15%5.22B | 21.64%4.99B | 23.42%4.97B | 32.11%4.78B | 32.11%4.78B | 28.51%4.65B | 19.96%4.1B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -1.87%-1.42B | -1.87%-1.42B | ---- | ---- | ---- | -14.47%-1.39B | -14.47%-1.39B | ---- | ---- |
Investment properties | ---- | 33.33%12M | 33.33%12M | ---- | ---- | ---- | -25.00%9M | -25.00%9M | ---- | ---- |
-Long term equity investment | 75.03%1.63B | 10.65%1.18B | 10.65%1.18B | 11.26%1.2B | 14.96%1.2B | -19.29%929M | -7.92%1.07B | -7.92%1.07B | -8.12%1.08B | -7.45%1.04B |
-Including:Available-for-sale securities | ---- | 33.33%12M | 33.33%12M | ---- | ---- | ---- | -25.00%9M | -25.00%9M | ---- | ---- |
Non current note receivables | ---- | -1.75%56M | -1.75%56M | ---- | ---- | ---- | 50.00%57M | 50.00%57M | ---- | ---- |
-Goodwill | -7.29%725M | -2.64%738M | -2.64%738M | 4.08%766M | 6.82%767M | 7.57%782M | 17.88%758M | 17.88%758M | 15.36%736M | 18.29%718M |
Defined pension benefit | 5.94%107M | 11.22%109M | 11.22%109M | -15.24%89M | -43.05%86M | -36.88%101M | -48.15%98M | -48.15%98M | --105M | --151M |
Regulatory assets | 0.74%1.64B | -5.40%1.66B | -5.40%1.66B | -6.42%1.62B | 25.07%1.68B | 30.68%1.62B | 42.78%1.76B | 42.78%1.76B | 51.05%1.73B | 26.43%1.34B |
Total assets | ---- | -44.23%29M | -44.23%29M | ---- | ---- | ---- | 160.00%52M | 160.00%52M | --95M | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -8.49%1.39B | 20.19%1.51B | 20.19%1.51B | 32.02%1.58B | 21.69%1.34B | 75.20%1.52B | 93.24%1.26B | 93.24%1.26B | 95.57%1.19B | 120.40%1.1B |
-Current debt | -8.49%1.39B | 21.66%1.44B | 21.66%1.44B | 32.02%1.58B | 21.69%1.34B | 75.20%1.52B | 109.57%1.18B | 109.57%1.18B | 95.57%1.19B | 120.40%1.1B |
-Current capital lease obligation | ---- | -2.63%74M | -2.63%74M | ---- | ---- | ---- | -12.64%76M | -12.64%76M | ---- | ---- |
-accounts payable | ---- | -4.22%1.32B | -4.22%1.32B | ---- | ---- | ---- | 51.21%1.37B | 51.21%1.37B | ---- | ---- |
-Total tax payable | 51.62%1.92B | 9.59%1.54B | 9.59%1.54B | 9.72%1.51B | 13.47%1.53B | -13.02%1.27B | -4.48%1.41B | -4.48%1.41B | -5.55%1.38B | -5.42%1.34B |
-Other payable | 4.00%104M | 0.00%13M | 0.00%13M | 7.37%102M | 7.53%100M | 11.11%100M | -40.91%13M | -40.91%13M | -58.87%95M | -57.73%93M |
Current provisions | ---- | 8.33%65M | 8.33%65M | ---- | ---- | ---- | 0.00%60M | 0.00%60M | ---- | ---- |
Current deferred liabilities | -11.34%524M | -6.80%507M | -6.80%507M | 5.02%481M | 52.31%626M | 38.41%591M | 27.10%544M | 27.10%544M | 6.02%458M | -1.91%411M |
Current liabilities | -5.37%3.56B | 2.47%3.49B | 2.47%3.49B | 15.46%3.69B | 27.97%3.57B | 42.16%3.76B | 57.82%3.4B | 57.82%3.4B | 48.24%3.2B | 43.61%2.79B |
Non current liabilities | ||||||||||
-Long term debt | -2.76%247M | -7.84%235M | -7.84%235M | 0.84%241M | 5.93%250M | 4.96%254M | 5.81%255M | 5.81%255M | -3.24%239M | 5.36%236M |
Non current accrued expenses | 9.04%1.6B | 9.85%1.58B | 9.85%1.58B | 9.42%1.48B | 12.07%1.49B | 12.12%1.47B | 6.97%1.44B | 6.97%1.44B | -0.96%1.35B | 2.95%1.33B |
Long term provisions | 104.30%1.38B | 16.44%949M | 16.44%949M | 14.23%955M | 17.60%949M | -25.74%675M | -11.51%815M | -11.51%815M | -9.43%836M | -10.63%807M |
Employee benefits | ---- | 17.24%136M | 17.24%136M | ---- | ---- | ---- | 6.42%116M | 6.42%116M | ---- | ---- |
Total non current liabilities | 9.00%5.49B | 4.55%5.03B | 4.55%5.03B | 13.73%5.2B | 23.25%5.09B | 22.55%5.03B | 32.52%4.81B | 32.52%4.81B | 26.52%4.58B | 22.90%4.13B |
Shareholders'equity | ||||||||||
Share capital | -4.51%508M | -3.73%516M | -3.73%516M | -4.24%520M | -4.93%521M | -4.14%532M | -4.46%536M | -4.46%536M | -4.23%543M | -4.36%548M |
-common stock | -4.51%508M | -3.73%516M | -3.73%516M | -4.24%520M | -4.93%521M | -4.14%532M | -4.46%536M | -4.46%536M | -4.23%543M | -4.36%548M |
Additional paid-in capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Gains losses not affecting retained earnings | 4.07%256M | -19.41%220M | -19.41%220M | -12.82%238M | 5.29%219M | 32.97%246M | 28.77%273M | 28.77%273M | 25.23%273M | 8.33%208M |
Other equity interest | -0.59%509M | 36.96%63M | 36.96%63M | 701.56%513M | 30.90%466M | 30.61%512M | -8.00%46M | -8.00%46M | -80.66%64M | 7.23%356M |
Noncontrolling interests | 3.57%87M | 4.82%87M | 4.82%87M | 1.14%89M | 0.00%84M | 1.20%84M | -1.19%83M | -1.19%83M | 2.33%88M | 0.00%84M |
Total equity | 7.28%8.06B | 3.96%7.56B | 3.96%7.56B | 10.17%7.74B | 16.04%7.51B | 17.34%7.51B | 21.74%7.27B | 21.74%7.27B | 18.33%7.02B | 15.23%6.47B |
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.