(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 | 8.14%467.8M | -14.91%419.6M | -14.91%419.6M | 36.00%653.9M | 9.43%473.4M | 4.82%432.6M | 44.35%493.1M | 44.35%493.1M | 42.29%480.8M | 3.22%432.6M |
-Cash and cash equivalents | 0.03%320.3M | -19.86%301.1M | -19.86%301.1M | 37.76%552.4M | -0.08%355.1M | 3.12%320.2M | 42.15%375.7M | 42.15%375.7M | 53.93%401M | 1.40%355.4M |
-Accounts receivable | 30.57%261.8M | -3.72%124.1M | -3.72%124.1M | 22.54%187M | 14.67%179.8M | 8.38%200.5M | 29.42%128.9M | 29.42%128.9M | 25.08%152.6M | 9.42%156.8M |
-Other receivables | ---- | 72.22%93M | 72.22%93M | ---- | ---- | ---- | -25.41%54M | -25.41%54M | ---- | ---- |
Total current assets | 7.90%46.79B | 16.17%58.39B | 16.17%58.39B | -8.34%52.07B | 3.13%51.24B | -4.31%43.36B | -13.04%50.26B | -13.04%50.26B | 57.47%56.81B | 47.36%49.68B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -23.38%-53.3M | -23.38%-53.3M | ---- | ---- | ---- | -50.52%-43.2M | -50.52%-43.2M | ---- | ---- |
Investment properties | ---- | 29.09%7.1M | 29.09%7.1M | ---- | ---- | ---- | --5.5M | --5.5M | ---- | ---- |
-Long term equity investment | 154.36%2.12B | -36.13%533.6M | -36.13%533.6M | -23.81%828.3M | -23.73%830.5M | -23.65%833.1M | -23.03%835.4M | -23.03%835.4M | -0.05%1.09B | 0.29%1.09B |
-Including:Available-for-sale securities | ---- | 29.09%7.1M | 29.09%7.1M | ---- | ---- | ---- | --5.5M | --5.5M | ---- | ---- |
-Including:Held to maturity investments | ---- | 650.00%1.5M | 650.00%1.5M | ---- | ---- | ---- | --200K | --200K | ---- | ---- |
Non current note receivables | -37.93%12.6M | -35.17%15.3M | -35.17%15.3M | -9.18%18.8M | 2.65%19.4M | 26.09%20.3M | -4.45%23.6M | -4.45%23.6M | 233.87%20.7M | 177.94%18.9M |
-Goodwill | 28.79%7.14B | -0.33%5.5B | -0.33%5.5B | 0.95%5.5B | 1.30%5.52B | 0.96%5.54B | 6.99%5.52B | 6.99%5.52B | 5.52%5.45B | 8.29%5.45B |
Defined pension benefit | ---- | 25.11%27.9M | 25.11%27.9M | ---- | ---- | ---- | 2.76%22.3M | 2.76%22.3M | ---- | ---- |
Regulatory assets | 30.57%261.8M | 20.85%202.9M | 20.85%202.9M | 22.54%187M | 14.67%179.8M | 8.38%200.5M | 24.74%167.9M | 24.74%167.9M | 25.08%152.6M | 9.42%156.8M |
Total assets | ---- | 4.39%11.9M | 4.39%11.9M | ---- | ---- | ---- | 470.00%11.4M | 470.00%11.4M | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -30.31%323.1M | 124.93%617.2M | 124.93%617.2M | 2,780.41%558.8M | 1,976.41%404.9M | 2,036.41%463.6M | 2,328.32%274.4M | 2,328.32%274.4M | 68.70%19.4M | 4,775.00%19.5M |
-Current debt | -30.31%323.1M | 129.77%606.6M | 129.77%606.6M | 2,780.41%558.8M | 1,976.41%404.9M | 2,036.41%463.6M | 13,100.00%264M | 13,100.00%264M | 68.70%19.4M | 4,775.00%19.5M |
-Current capital lease obligation | ---- | 1.92%10.6M | 1.92%10.6M | ---- | ---- | ---- | 11.83%10.4M | 11.83%10.4M | ---- | ---- |
-accounts payable | 52.00%137.1M | 17.73%79M | 17.73%79M | 11.34%136.5M | 0.33%122.7M | -19.54%90.2M | -1.61%67.1M | -1.61%67.1M | -4.96%122.6M | 2.17%122.3M |
-Total tax payable | 75.38%3.09B | -17.71%1.45B | -17.71%1.45B | -12.50%1.76B | -12.47%1.76B | -12.73%1.76B | -10.69%1.76B | -10.69%1.76B | 2.08%2.01B | 3.16%2.01B |
-Other payable | 29.58%115.2M | 266.67%4.4M | 266.67%4.4M | -17.87%94.2M | -20.83%92M | -23.36%88.9M | -14.29%1.2M | -14.29%1.2M | -9.47%114.7M | -2.84%116.2M |
Current accrued expenses | ---- | -48.28%3M | -48.28%3M | ---- | ---- | ---- | 1.75%5.8M | 1.75%5.8M | ---- | ---- |
Current provisions | ---- | 54.55%1.7M | 54.55%1.7M | ---- | ---- | ---- | 175.00%1.1M | 175.00%1.1M | ---- | ---- |
Current deferred liabilities | ---- | 14.15%23.4M | 14.15%23.4M | ---- | ---- | ---- | -21.15%20.5M | -21.15%20.5M | ---- | ---- |
Current liabilities | 7.51%46.59B | 17.10%58.56B | 17.10%58.56B | -7.83%51.95B | 3.75%51.15B | -3.57%43.34B | -13.05%50.01B | -13.05%50.01B | 57.36%56.36B | 47.84%49.3B |
Non current liabilities | ||||||||||
-Long term debt | -1.06%84.3M | -2.85%85.1M | -2.85%85.1M | -10.70%80.1M | -9.84%82.5M | -9.27%85.2M | -0.79%87.6M | -0.79%87.6M | -1.21%89.7M | 2.81%91.5M |
Non current accrued expenses | -3.36%74.7M | -0.71%139.4M | -0.71%139.4M | -12.74%72.6M | -13.01%74.9M | -13.63%77.3M | -5.52%140.4M | -5.52%140.4M | -4.04%83.2M | 2.01%86.1M |
Long term provisions | 172.07%2.03B | -40.02%448.5M | -40.02%448.5M | -24.99%748.2M | -25.01%748M | -25.00%747.9M | -25.00%747.8M | -25.00%747.8M | 0.06%997.5M | 0.06%997.4M |
Employee benefits | ---- | -1.49%26.5M | -1.49%26.5M | ---- | ---- | ---- | 34.50%26.9M | 34.50%26.9M | ---- | ---- |
Total non current liabilities | 10.16%49.68B | 15.91%60.02B | 15.91%60.02B | -7.99%53.71B | 3.11%52.91B | -3.96%45.1B | -12.97%51.78B | -12.97%51.78B | 54.48%58.37B | 45.36%51.31B |
Shareholders'equity | ||||||||||
Share capital | -1.70%2.78B | -2.19%2.77B | -2.19%2.77B | -0.62%2.81B | 0.19%2.83B | -1.65%2.83B | -1.55%2.83B | -1.55%2.83B | -2.39%2.83B | -2.92%2.82B |
-common stock | -1.70%2.78B | -2.19%2.77B | -2.19%2.77B | -0.62%2.81B | 0.19%2.83B | -1.65%2.83B | -1.55%2.83B | -1.55%2.83B | -2.39%2.83B | -2.92%2.82B |
Additional paid-in capital | 1.90%10.7M | 1.83%11.1M | 1.83%11.1M | -1.83%10.7M | -1.90%10.3M | -6.25%10.5M | -7.63%10.9M | -7.63%10.9M | -1.80%10.9M | -3.67%10.5M |
Retained earnings | -2.81%238.9M | -1.03%231.7M | -1.03%231.7M | 7.64%228.3M | -10.96%213.6M | 20.43%245.8M | 30.06%234.1M | 30.06%234.1M | 23.24%212.1M | 46.82%239.9M |
Gains losses not affecting retained earnings | 243.78%26.6M | 61.63%-12.7M | 61.63%-12.7M | 69.22%-24.5M | 82.21%-15.1M | 62.55%-18.5M | -2,464.29%-33.1M | -2,464.29%-33.1M | -7,336.36%-79.6M | -2,753.13%-84.9M |
Other equity interest | 7.85%45.82B | 16.53%57.5B | 16.53%57.5B | -8.87%51B | 3.11%50.37B | -4.56%42.48B | -13.61%49.34B | -13.61%49.34B | 57.90%55.97B | 48.09%48.85B |
Noncontrolling interests | -99.04%2.3M | 2,454.00%255.4M | 2,454.00%255.4M | --254.1M | --255.5M | --239.1M | -78.17%10M | -78.17%10M | ---- | ---- |
Total equity | 9.73%54.13B | 14.92%64.34B | 14.92%64.34B | -7.15%58.02B | 3.34%57.2B | -3.33%49.33B | -11.42%55.98B | -11.42%55.98B | 50.69%62.48B | 42.09%55.35B |
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.