(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 18.18%26M | 10.64%52M | 10.64%52M | -22.22%28M | 50.00%15M | 0.00%22M | 74.07%47M | 74.07%47M | -40.00%36M | -94.35%10M |
-Cash and cash equivalents | 18.18%26M | 10.64%52M | 10.64%52M | -22.22%28M | 50.00%15M | 0.00%22M | 74.07%47M | 74.07%47M | -40.00%36M | -94.35%10M |
-Accounts receivable | 16.43%333M | 8.85%332M | 8.85%332M | 118.63%352M | -4.29%335M | 6.32%286M | 10.51%305M | 10.51%305M | -49.05%161M | 89.19%350M |
-Notes receivable | -19.08%106M | -20.90%106M | -20.90%106M | -31.69%125M | -31.18%128M | -30.69%131M | -30.21%134M | -30.21%134M | -4.19%183M | -3.63%186M |
Total current assets | 33.90%628M | 14.93%608M | 14.93%608M | 15.26%589M | 2.63%547M | 1.30%469M | 13.03%529M | 13.03%529M | -5.89%511M | -11.46%533M |
Non current assets | ||||||||||
-Accumulated depreciation | -9.52%-610M | -10.00%-594M | -10.00%-594M | -10.02%-582M | -13.58%-577M | -14.14%-557M | -15.63%-540M | -15.63%-540M | -17.56%-529M | -19.25%-508M |
-Long term equity investment | 5.97%2.32B | 4.77%2.31B | 4.77%2.31B | 4.91%2.31B | 2.47%2.32B | -2.49%2.19B | -14.46%2.2B | -14.46%2.2B | -14.70%2.2B | -11.94%2.27B |
-Goodwill | -0.71%2.37B | -1.95%2.37B | -1.95%2.37B | -4.10%2.34B | -4.30%2.36B | -4.25%2.39B | -4.28%2.41B | -4.28%2.41B | -4.65%2.44B | 4.71%2.47B |
Regulatory assets | 13.81%379M | 7.04%380M | 7.04%380M | 9.32%399M | -5.50%378M | 4.72%333M | 8.56%355M | 8.56%355M | 1.11%365M | 28.21%400M |
Non current deferred assets | -16.57%302M | -16.58%307M | -16.58%307M | 7.41%348M | 7.51%358M | 6.78%362M | 1.94%368M | 1.94%368M | -9.50%324M | -5.93%333M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -18.84%56M | -15.15%56M | -15.15%56M | -8.33%55M | 10.91%61M | 40.82%69M | 34.69%66M | 34.69%66M | 20.00%60M | 10.00%55M |
-Current debt | -27.59%21M | -8.33%22M | -8.33%22M | 22.22%22M | 84.62%24M | 262.50%29M | 200.00%24M | 200.00%24M | 100.00%18M | 44.44%13M |
-Current capital lease obligation | -12.50%35M | -19.05%34M | -19.05%34M | -21.43%33M | -11.90%37M | -2.44%40M | 2.44%42M | 2.44%42M | 2.44%42M | 2.44%42M |
-accounts payable | 13.58%92M | 16.00%87M | 16.00%87M | -1.09%91M | -31.25%77M | -22.12%81M | -34.78%75M | -34.78%75M | -25.81%92M | -27.74%112M |
-Total tax payable | 4.30%2.5B | 2.86%2.48B | 2.86%2.48B | 0.77%2.5B | -1.14%2.52B | -5.71%2.4B | -16.33%2.41B | -16.33%2.41B | -14.37%2.48B | -11.75%2.55B |
-Other payable | -17.39%95M | -4.90%97M | -4.90%97M | 14.74%109M | 23.33%111M | 36.90%115M | 18.60%102M | 18.60%102M | 3.26%95M | -27.42%90M |
Current accrued expenses | 40.32%87M | 76.74%76M | 76.74%76M | 1.39%73M | -22.22%49M | -19.48%62M | -33.85%43M | -33.85%43M | -7.69%72M | 10.53%63M |
Current deferred liabilities | 54.80%387M | 25.95%364M | 25.95%364M | -5.41%245M | -17.65%224M | -11.97%250M | 3.96%289M | 3.96%289M | -5.82%259M | 16.24%272M |
Current liabilities | 36.67%779M | 18.33%736M | 18.33%736M | -1.16%599M | -12.36%546M | -10.66%570M | -6.18%622M | -6.18%622M | -9.96%606M | -2.81%623M |
Non current liabilities | ||||||||||
-Long term debt | -1.50%131M | -3.62%133M | -3.62%133M | 0.00%136M | -11.81%127M | -11.92%133M | -12.66%138M | -12.66%138M | -18.07%136M | -12.73%144M |
Non current accrued expenses | 12.48%1.24B | 13.09%1.23B | 13.09%1.23B | 12.15%1.17B | 8.21%1.13B | 5.84%1.11B | 3.73%1.09B | 3.73%1.09B | 3.06%1.05B | 5.44%1.05B |
Long term provisions | 6.46%2.19B | 5.33%2.17B | 5.33%2.17B | 5.23%2.17B | 3.44%2.19B | -1.81%2.06B | -14.58%2.06B | -14.58%2.06B | -14.46%2.06B | -11.88%2.12B |
Employee benefits | -19.08%106M | -20.90%106M | -20.90%106M | -31.69%125M | -31.18%128M | -30.69%131M | -30.21%134M | -30.21%134M | -4.19%183M | -3.63%186M |
Regulatory liabilities | 0.00%-1M | --0 | --0 | ---1M | ---1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | --0 | --0 |
Preferred securities outside stock equity | -26.76%52M | -30.63%77M | -30.63%77M | -19.75%65M | -9.21%69M | -6.58%71M | 5.71%111M | 5.71%111M | -6.90%81M | 26.67%76M |
Total non current liabilities | 10.52%3.28B | 6.03%3.22B | 6.03%3.22B | 0.39%3.1B | -3.34%3.06B | -6.70%2.97B | -14.43%3.04B | -14.43%3.04B | -13.54%3.08B | -10.12%3.17B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Additional paid-in capital | 1.34%2.27B | 1.83%2.28B | 1.83%2.28B | 1.44%2.26B | 1.58%2.25B | 1.63%2.24B | 22.94%2.24B | 22.94%2.24B | 23.56%2.22B | 23.24%2.21B |
Gains losses not affecting retained earnings | 42.86%-24M | 69.81%-16M | 69.81%-16M | 69.52%-32M | 61.47%-42M | 63.16%-42M | 55.83%-53M | 55.83%-53M | -72.13%-105M | -60.29%-109M |
Other equity interest | 386.36%107M | 218.18%70M | 218.18%70M | --64M | --57M | --22M | 4.76%22M | 4.76%22M | ---- | ---- |
Total equity | 4.50%4.64B | 2.40%4.61B | 2.40%4.61B | 3.24%4.56B | 0.89%4.51B | 0.34%4.44B | 0.33%4.5B | 0.33%4.5B | -3.31%4.41B | 0.93%4.47B |
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.