(Q1)Mar 23, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 7, 2023 | (Q2)Jun 17, 2023 | (Q1)Mar 25, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 8, 2022 | (Q2)Jun 18, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -6.99%2.26B | 3.80%2.92B | 3.80%2.92B | -7.91%2.44B | -8.15%2.5B | -35.83%2.43B | -27.10%2.82B | -27.10%2.82B | 0.30%2.65B | -20.08%2.72B |
-Cash and cash equivalents | 3.58%1.94B | 5.97%2.45B | 5.97%2.45B | -19.24%1.77B | -13.63%1.97B | -33.73%1.87B | -22.49%2.31B | -22.49%2.31B | 8.69%2.19B | -18.39%2.28B |
-Accounts receivable | 1.14%5.13B | 5.40%5.51B | 5.40%5.51B | 6.76%5.27B | 8.73%5.27B | 16.91%5.07B | 17.38%5.23B | 17.38%5.23B | 21.82%4.94B | 18.96%4.84B |
-Notes receivable | ---- | 1.08%282M | 1.08%282M | ---- | ---- | ---- | -17.94%279M | -17.94%279M | -7.48%297M | -51.51%321M |
Prepaid assets | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M | 0.00%817M |
Holding assets for sale | -84.85%15M | -42.50%46M | -42.50%46M | 85.71%91M | -75.86%28M | -88.21%99M | -12.09%80M | -12.09%80M | -97.47%49M | 13.73%116M |
Total current assets | 0.19%14.06B | 1.93%14.94B | 1.93%14.94B | 2.90%14.64B | 7.37%14.54B | -5.73%14.03B | 3.03%14.65B | 3.03%14.65B | -0.99%14.23B | 1.04%13.54B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -9.00%-17.14B | -9.00%-17.14B | ---- | ---- | ---- | -9.62%-15.73B | -9.62%-15.73B | ---- | ---- |
Investment properties | ---- | -18.34%276M | -18.34%276M | ---- | ---- | ---- | 350.67%338M | 350.67%338M | 385.14%359M | 537.84%472M |
Investments and advances | 0.65%5.4B | 4.32%5.37B | 4.32%5.37B | 8.81%5.4B | 14.65%5.44B | 12.30%5.37B | -3.74%5.14B | -3.74%5.14B | -4.39%4.96B | -7.54%4.74B |
-Long term equity investment | -4.09%17.31B | -2.93%17.2B | -2.93%17.2B | -2.99%17.04B | 4.90%18.13B | 10.74%18.05B | 5.93%17.72B | 5.93%17.72B | 7.14%17.56B | 3.75%17.28B |
-Including:Financial assets designated as fair value through profit or loss, Total | ---- | 5.56%38M | 5.56%38M | ---- | ---- | ---- | -52.00%36M | -52.00%36M | -51.35%36M | 8.11%80M |
-Including:Available-for-sale securities | ---- | -21.19%238M | -21.19%238M | ---- | ---- | ---- | --302M | --302M | --323M | --392M |
Financial assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Non current note receivables | 43.16%136M | 40.82%138M | 40.82%138M | 34.34%133M | 15.05%107M | -5.00%95M | -13.27%98M | -13.27%98M | -14.66%99M | -23.14%93M |
-Goodwill | -4.58%10.75B | -4.32%10.89B | -4.32%10.89B | -3.97%11.02B | -4.02%11.15B | 4.43%11.27B | 4.32%11.38B | 4.32%11.38B | 4.21%11.48B | 0.33%11.62B |
Defined pension benefit | ---- | 375.38%309M | 375.38%309M | ---- | ---- | ---- | -86.87%65M | -86.87%65M | -52.16%188M | -44.05%221M |
Regulatory assets | 1.14%5.13B | 5.40%5.51B | 5.40%5.51B | 6.76%5.27B | 8.73%5.27B | 13.56%5.07B | 9.95%5.23B | 9.95%5.23B | 21.82%4.94B | 18.96%4.84B |
Non current deferred assets | ---- | -44.44%35M | -44.44%35M | ---- | ---- | ---- | -10.00%63M | -10.00%63M | -8.82%62M | -6.94%67M |
Total assets | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --0 | --0 |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 37.59%3.76B | 40.05%4.1B | 40.05%4.1B | 36.83%3.92B | 21.32%3.11B | -17.61%2.73B | 5.86%2.93B | 5.86%2.93B | -15.87%2.86B | -34.61%2.57B |
-Current debt | 52.35%2.88B | 53.90%3.22B | 53.90%3.22B | 49.85%3.05B | 29.52%2.26B | -24.81%1.89B | 3.41%2.09B | 3.41%2.09B | -21.51%2.03B | -44.25%1.74B |
-Current capital lease obligation | 4.40%878M | 5.39%880M | 5.39%880M | 4.94%871M | 4.00%858M | 4.99%841M | 12.53%835M | 12.53%835M | 2.09%830M | 3.00%825M |
-accounts payable | 4.14%6.47B | 2.33%6.89B | 2.33%6.89B | 4.61%6.67B | 2.54%6.25B | 4.99%6.21B | 13.62%6.73B | 13.62%6.73B | 11.33%6.38B | 1.99%6.09B |
-Total tax payable | -3.45%24.29B | -3.14%24.24B | -3.14%24.24B | -2.46%23.61B | 3.09%25B | 5.40%25.15B | 3.51%25.02B | 3.51%25.02B | 2.38%24.21B | 0.92%24.25B |
-Due to related parties current | -2.72%393M | -14.75%370M | -14.75%370M | -6.85%408M | -4.84%413M | -3.35%404M | 0.23%434M | 0.23%434M | 13.18%438M | 25.07%434M |
-Other payable | -26.09%1.08B | -46.10%83M | -46.10%83M | 190.11%1.03B | 394.96%1.28B | 597.14%1.46B | 116.90%154M | 116.90%154M | 183.20%354M | 56.36%258M |
Current provisions | 18.69%127M | 4.31%121M | 4.31%121M | -15.89%127M | -28.22%145M | 8.08%107M | -2.52%116M | -2.52%116M | 16.15%151M | 69.75%202M |
Current deferred liabilities | 29.77%170M | 32.80%166M | 32.80%166M | 34.86%147M | 38.38%137M | 50.57%131M | 66.67%125M | 66.67%125M | 84.75%109M | 98.00%99M |
Current liabilities | 12.11%11.2B | 12.22%12.07B | 12.22%12.07B | 12.40%11.68B | 6.92%10.47B | -1.34%9.99B | 10.07%10.76B | 10.07%10.76B | -1.46%10.4B | -9.78%9.79B |
Non current liabilities | ||||||||||
-Long term debt | 3.10%4.56B | 5.55%4.56B | 5.55%4.56B | 1.20%4.37B | 3.27%4.46B | 4.15%4.42B | 1.91%4.32B | 1.91%4.32B | 3.72%4.32B | 1.84%4.32B |
Non current accrued expenses | 6.06%16.37B | 6.04%16.27B | 6.04%16.27B | 5.88%15.85B | 4.43%15.54B | 4.62%15.43B | 3.36%15.34B | 3.36%15.34B | 0.58%14.97B | -6.82%14.88B |
Long term provisions | -6.42%12.75B | -5.67%12.64B | -5.67%12.64B | -4.36%12.67B | 5.44%13.67B | 13.07%13.63B | 7.29%13.4B | 7.29%13.4B | 8.31%13.24B | 4.40%12.97B |
Employee benefits | ---- | 6.35%419M | 6.35%419M | ---- | ---- | ---- | -14.53%394M | -14.53%394M | -8.20%414M | -45.27%440M |
Total non current liabilities | 0.98%35.49B | 1.48%36.31B | 1.48%36.31B | 2.00%35.3B | 4.19%35.47B | 3.39%35.14B | 5.40%35.78B | 5.40%35.78B | 1.19%34.6B | -2.41%34.04B |
Shareholders'equity | ||||||||||
Share capital | -2.61%3.33B | -3.15%3.33B | -3.15%3.33B | -2.82%3.35B | -2.81%3.39B | -2.96%3.42B | -2.72%3.43B | -2.72%3.43B | -2.30%3.44B | -1.94%3.49B |
-common stock | -3.43%2.51B | -4.13%2.51B | -4.13%2.51B | -3.69%2.53B | -3.67%2.57B | -3.85%2.6B | -3.54%2.62B | -3.54%2.62B | -2.99%2.63B | -2.52%2.67B |
Additional paid-in capital | -26.86%-2.46B | -22.05%-2.28B | -22.05%-2.28B | -21.44%-2.15B | -21.60%-2.07B | -24.10%-1.94B | -27.50%-1.86B | -27.50%-1.86B | -25.93%-1.77B | -26.32%-1.7B |
Gains losses not affecting retained earnings | 10.88%214M | 3.55%204M | 3.55%204M | 9.52%207M | 35.81%201M | 82.08%193M | 134.52%197M | 134.52%197M | 50.00%189M | 10.45%148M |
Other equity interest | 1.15%706M | -6.81%629M | -6.81%629M | 63.18%935M | 82.77%912M | 38.49%698M | 93.97%675M | 93.97%675M | 10.62%573M | -13.22%499M |
Noncontrolling interests | 0.80%881M | -11.24%884M | -11.24%884M | -10.40%879M | 15.47%888M | 24.86%874M | 76.60%996M | 76.60%996M | 70.31%981M | 38.06%769M |
Total equity | 0.30%48.71B | 1.66%49.77B | 1.66%49.77B | 1.39%48.99B | 3.70%48.98B | 2.99%48.57B | 3.98%48.96B | 3.98%48.96B | 2.60%48.32B | -1.50%47.23B |
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.