(FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 77.19%466M | 77.19%466M | 131.89%429M | 25.56%339M | 63.48%376M | 59.39%263M | 59.39%263M | 13.50%185M | 21.62%270M | 47.44%230M |
-Cash and cash equivalents | 77.19%466M | 77.19%466M | 131.89%429M | 25.56%339M | 63.48%376M | 59.39%263M | 59.39%263M | 13.50%185M | 21.62%270M | 47.44%230M |
-Accounts receivable | -13.57%1.4B | -13.57%1.4B | -19.92%1.35B | -17.54%1.36B | -15.87%1.27B | 8.07%1.62B | 8.07%1.62B | 22.51%1.68B | 27.74%1.65B | 26.63%1.51B |
-Notes receivable | 18.75%38M | 18.75%38M | ---- | ---- | ---- | -13.51%32M | -13.51%32M | ---- | ---- | ---- |
Total current assets | -0.35%4.83B | -0.35%4.83B | -1.27%4.82B | 3.31%4.8B | 7.16%4.66B | 12.95%4.85B | 12.95%4.85B | 16.36%4.88B | 17.82%4.65B | 15.56%4.35B |
Non current assets | ||||||||||
-Accumulated depreciation | -10.86%-3.23B | -10.86%-3.23B | ---- | ---- | ---- | -19.07%-2.91B | -19.07%-2.91B | ---- | ---- | ---- |
-Long term equity investment | -6.60%3.07B | -6.60%3.07B | -9.52%3.04B | -3.32%3.23B | -4.28%3.26B | -5.06%3.29B | -5.06%3.29B | -3.39%3.36B | -4.51%3.34B | 5.87%3.41B |
Financial assets | --0 | --0 | ---- | ---- | ---- | -94.74%2M | -94.74%2M | ---- | ---- | ---- |
Non current note receivables | 12.70%71M | 12.70%71M | 13.33%68M | 9.38%70M | 28.00%64M | 110.00%63M | 110.00%63M | 275.00%60M | 178.26%64M | 257.14%50M |
-Goodwill | -7.71%4.26B | -7.71%4.26B | -8.87%4.23B | -1.92%4.55B | 0.66%4.54B | 1.34%4.62B | 1.34%4.62B | -0.34%4.64B | -2.34%4.64B | -2.97%4.51B |
-Other intangible assets | ---- | ---- | --185M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Defined pension benefit | -77.33%17M | -77.33%17M | ---- | ---- | ---- | -68.09%75M | -68.09%75M | ---- | ---- | ---- |
Regulatory assets | -12.46%1.43B | -12.46%1.43B | -18.88%1.38B | -16.97%1.39B | -16.01%1.29B | 5.48%1.64B | 5.48%1.64B | 19.62%1.7B | 25.68%1.67B | 24.76%1.54B |
Total assets | 100.00%32M | 100.00%32M | 115.38%28M | 28.57%27M | -24.00%19M | -69.23%16M | -69.23%16M | -70.45%13M | -44.74%21M | -34.21%25M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 21.62%917M | 21.62%917M | 32.78%952M | 15.96%850M | -2.64%812M | -3.83%754M | -3.83%754M | -6.76%717M | -8.72%733M | -11.65%834M |
-Current debt | 25.49%832M | 25.49%832M | 34.26%866M | 14.74%763M | -6.57%725M | -7.79%663M | -7.79%663M | -8.25%645M | -9.40%665M | -10.70%776M |
-Current capital lease obligation | -6.59%85M | -6.59%85M | 19.44%86M | 27.94%87M | 50.00%87M | 40.00%91M | 40.00%91M | 9.09%72M | -1.45%68M | -22.67%58M |
-accounts payable | 2.05%2.19B | 2.05%2.19B | 0.66%2.12B | -2.24%2.05B | 5.30%1.99B | 10.09%2.15B | 10.09%2.15B | 16.59%2.11B | 23.18%2.1B | 19.90%1.89B |
-Total tax payable | -4.81%4.08B | -4.81%4.08B | -7.45%4.02B | -2.17%4.23B | -2.69%4.23B | -2.61%4.28B | -2.61%4.28B | -2.16%4.35B | -2.59%4.32B | 5.18%4.35B |
-Other payable | -2.22%44M | -2.22%44M | -56.09%101M | -68.01%95M | -68.50%126M | -16.67%45M | -16.67%45M | -44.31%230M | -15.38%297M | 15.27%400M |
Current liabilities | 4.36%3.13B | 4.36%3.13B | 5.86%3.11B | 0.65%2.93B | 2.19%2.84B | 7.99%3B | 7.99%3B | 11.43%2.93B | 13.88%2.91B | 8.33%2.78B |
Non current liabilities | ||||||||||
-Long term debt | 8.19%370M | 8.19%370M | -10.00%342M | -5.42%349M | -6.86%353M | -11.40%342M | -11.40%342M | -4.76%380M | -11.30%369M | -8.01%379M |
Non current accrued expenses | 5.58%5B | 5.58%5B | 4.45%4.77B | 6.71%4.83B | 8.15%4.75B | 6.65%4.73B | 6.65%4.73B | 3.89%4.56B | 2.44%4.53B | 2.12%4.39B |
Long term provisions | -8.32%2.7B | -8.32%2.7B | -9.46%2.7B | -3.06%2.88B | -3.96%2.91B | -4.26%2.94B | -4.26%2.94B | -3.21%2.98B | -3.60%2.97B | 7.91%3.03B |
Employee benefits | 14.63%141M | 14.63%141M | ---- | ---- | ---- | 39.77%123M | 39.77%123M | ---- | ---- | ---- |
Total non current liabilities | -1.03%7.21B | -1.03%7.21B | -2.09%7.13B | -1.04%7.16B | -0.79%7.08B | 1.49%7.29B | 1.49%7.29B | 2.90%7.28B | 3.43%7.24B | 6.38%7.13B |
Shareholders'equity | ||||||||||
Share capital | 3.71%2.18B | 3.71%2.18B | 6.41%2.18B | 7.06%2.15B | 8.05%2.13B | 8.07%2.1B | 8.07%2.1B | 7.64%2.04B | 7.25%2.01B | 6.65%1.97B |
-common stock | 3.71%2.18B | 3.71%2.18B | 6.41%2.18B | 7.06%2.15B | 8.05%2.13B | 8.07%2.1B | 8.07%2.1B | 7.64%2.04B | 7.25%2.01B | 6.65%1.97B |
Gains losses not affecting retained earnings | -13.72%459M | -13.72%459M | -84.91%86M | -13.62%425M | 87.75%383M | 105.41%532M | 105.41%532M | 79.81%570M | 53.27%492M | -18.73%204M |
Other equity interest | -5.06%75M | -5.06%75M | 22.22%99M | 6.25%85M | 28.77%94M | 5.33%79M | 5.33%79M | -37.21%81M | 29.03%80M | 5.80%73M |
Noncontrolling interests | -5.56%34M | -5.56%34M | ---- | ---- | ---- | 2.86%36M | 2.86%36M | ---- | ---- | ---- |
Total equity | -1.14%14.26B | -1.14%14.26B | -2.73%13.98B | 1.22%14.35B | 3.20%14.14B | 5.42%14.43B | 5.42%14.43B | 5.13%14.38B | 5.09%14.17B | 4.80%13.7B |
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.