MY Stock MarketDetailed Quotes

5264 MALAKOF

Watchlist
  • 0.820
  • -0.020-2.38%
15min DelayMarket Closed Feb 28 16:56 CST
4.01BMarket Cap18.64P/E (TTM)

MALAKOF Key Stats

Quarterly+Annual
YOY yoy
Hide blank lines yoy
(FY)Dec 31, 2024
(Q4)Dec 31, 2024
(Q3)Sep 30, 2024
(Q2)Jun 30, 2024
(Q1)Mar 31, 2024
(FY)Dec 31, 2023
(Q4)Dec 31, 2023
(Q3)Sep 30, 2023
(Q2)Jun 30, 2023
(Q1)Mar 31, 2023
Assets
Current assets
Cash, cash equivalents and short term investments
-28.01%2.2B
-28.01%2.2B
-22.80%2.27B
30.29%2.91B
-11.38%2.76B
36.92%3.06B
36.92%3.06B
9.05%2.94B
-36.69%2.23B
-19.64%3.11B
-Cash and cash equivalents
-57.29%1.1B
-57.29%1.1B
-19.35%1.85B
56.54%2.24B
-10.58%1.95B
66.99%2.57B
66.99%2.57B
44.28%2.29B
-34.97%1.43B
9.01%2.18B
-Including:Cash
----
----
----
----
----
107.94%1.28B
107.94%1.28B
----
----
----
-Including:Cash equivalents
----
----
----
----
----
39.66%1.29B
39.66%1.29B
----
----
----
-Short term investments
127.04%1.1B
127.04%1.1B
-34.98%422.06M
-16.32%673.14M
-13.27%806.95M
-29.90%485.6M
-29.90%485.6M
-41.41%649.14M
-39.52%804.44M
-50.26%930.41M
Receivables
8.04%1.56B
8.04%1.56B
4.81%1.71B
0.29%1.71B
92.23%1.75B
-26.98%1.44B
-26.98%1.44B
-29.71%1.63B
2.00%1.71B
-7.79%908.88M
-Accounts receivable
19.28%1.56B
19.28%1.56B
4.81%1.71B
0.29%1.71B
92.23%1.75B
-28.56%1.31B
-28.56%1.31B
-29.71%1.63B
2.00%1.71B
-7.79%908.88M
-Gross accounts receivable
----
----
----
----
----
-28.52%1.31B
-28.52%1.31B
----
----
----
-Bad debt provision
----
----
----
----
----
4.89%-2.88M
4.89%-2.88M
----
----
----
-Other receivables
----
----
----
----
----
-7.18%135.82M
-7.18%135.82M
----
----
----
Inventory
22.48%1.04B
22.48%1.04B
-7.41%977.18M
-13.05%977.98M
-58.41%866.23M
-49.63%846.94M
-49.63%846.94M
-47.63%1.06B
-5.10%1.12B
195.81%2.08B
Prepaid assets
----
----
----
----
----
8.11%120.91M
8.11%120.91M
----
----
----
Tax assets-Current
5.58%172.78M
5.58%172.78M
-2.92%159.89M
20.63%167.98M
138.94%164.04M
158.32%163.64M
158.32%163.64M
144.12%164.69M
71.20%139.25M
-8.43%68.65M
Deferred assets-current
----
----
----
----
----
0.00%600K
0.00%600K
----
----
----
Hedging assets-current
-65.01%24.49M
-65.01%24.49M
-74.54%18.16M
14.56%68.53M
39.98%69.21M
50.33%69.99M
50.33%69.99M
--71.33M
--59.82M
--49.44M
Holding assets for sale
--89.6M
--89.6M
----
----
--688K
----
----
----
----
----
Total current assets
-10.84%5.08B
-10.84%5.08B
-12.41%5.14B
10.86%5.84B
-9.91%5.6B
-6.71%5.7B
-6.71%5.7B
-17.43%5.86B
-18.60%5.26B
10.38%6.22B
Non current assets
Net PPE
-3.66%10.17B
-3.66%10.17B
-1.73%10.46B
-3.92%10.33B
-3.66%10.5B
-4.41%10.56B
-4.41%10.56B
-4.88%10.64B
-5.47%10.75B
-5.90%10.9B
-Gross PP&E
-55.49%10.17B
-55.49%10.17B
-1.73%10.46B
-3.92%10.33B
-3.66%10.5B
1.32%22.85B
1.32%22.85B
--10.64B
--10.75B
--10.9B
-Accumulated depreciation
----
----
----
----
----
-6.83%-12.29B
-6.83%-12.29B
----
----
----
Investment properties
-0.61%16.3M
-0.61%16.3M
5.13%16.4M
5.13%16.4M
5.13%16.4M
5.13%16.4M
5.13%16.4M
1.96%15.6M
1.96%15.6M
1.96%15.6M
Total investment
-2.39%1.3B
-2.39%1.3B
-31.13%1.33B
-28.48%1.32B
-25.37%1.37B
-27.12%1.33B
-27.12%1.33B
-4.41%1.94B
-3.29%1.84B
0.52%1.83B
-Long-term equity investment
-2.40%1.3B
-2.40%1.3B
-31.17%1.33B
-28.52%1.31B
-25.40%1.36B
-27.16%1.33B
-27.16%1.33B
-4.42%1.93B
-3.30%1.84B
0.52%1.83B
-Other investment
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
0.00%2.48M
Long-term accounts receivable and other receivables
-17.89%7.46M
-17.89%7.46M
-24.79%7.61M
-31.17%7.76M
25.76%10.92M
-20.59%9.08M
-20.59%9.08M
-23.31%10.11M
-95.13%11.27M
-96.68%8.69M
Financial assets
--0
--0
--0
--0
--0
-67.27%24.31M
-67.27%24.31M
-78.86%30.01M
-58.58%58.93M
-82.87%49.93M
Goodwill and other intangible assets
-12.02%2.1B
-12.02%2.1B
-11.90%2.17B
-10.99%2.24B
-10.71%2.31B
-10.48%2.38B
-10.48%2.38B
-10.30%2.46B
-10.95%2.52B
-10.90%2.59B
-Goodwill
----
----
----
----
----
9.47%176.26M
9.47%176.26M
----
----
----
-Other intangible assets
-4.99%2.1B
-4.99%2.1B
-11.90%2.17B
-10.99%2.24B
-10.71%2.31B
-11.76%2.21B
-11.76%2.21B
-10.30%2.46B
-10.95%2.52B
-10.90%2.59B
Deferred tax assets-non current
3.21%284.31M
3.21%284.31M
6.33%296M
12.86%286.28M
13.40%292.37M
17.58%275.48M
17.58%275.48M
9.84%278.39M
2.00%253.65M
2.93%257.83M
Total non current assets
-4.95%13.88B
-4.95%13.88B
-7.11%14.28B
-8.10%14.2B
-7.37%14.49B
-8.02%14.6B
-8.02%14.6B
-6.15%15.38B
-7.72%15.45B
-8.63%15.65B
Total assets
-6.60%18.96B
-6.60%18.96B
-8.58%19.42B
-3.28%20.03B
-8.09%20.1B
-7.66%20.3B
-7.66%20.3B
-9.56%21.24B
-10.76%20.71B
-3.92%21.87B
Liabilities
Current liabilities
Financial liabilities
-6.92%866.79M
-6.92%866.79M
-15.94%898.51M
6.74%1.03B
-7.77%897.88M
-5.01%931.22M
-5.01%931.22M
9.16%1.07B
-9.06%969.02M
-24.29%973.49M
-Financial or other derivative investment liabilities
----
----
----
----
----
--0
--0
--0
--11K
--18K
-Current debt and capital lease obligation
-6.92%866.79M
-6.92%866.79M
-15.94%898.51M
6.74%1.03B
-7.77%897.88M
-5.00%931.22M
-5.00%931.22M
9.16%1.07B
-9.06%969M
-24.29%973.47M
-Including:Current debt
-8.07%851.96M
-8.07%851.96M
-15.68%895.48M
7.16%1.03B
-7.46%893.76M
-4.68%926.7M
-4.68%926.7M
9.37%1.06B
-9.06%961.85M
-24.45%965.81M
-Including:Current capital Lease obligation
228.27%14.84M
228.27%14.84M
-56.02%3.03M
-50.69%3.53M
-46.19%4.12M
-43.49%4.52M
-43.49%4.52M
-16.46%6.89M
-8.94%7.16M
1.79%7.66M
Payables
17.54%1.38B
17.54%1.38B
-1.35%1.48B
8.26%1.54B
-20.09%1.54B
-16.32%1.17B
-16.32%1.17B
-44.34%1.5B
-29.13%1.42B
45.55%1.93B
-accounts payable
49.90%1.37B
49.90%1.37B
-1.39%1.47B
7.86%1.52B
-20.29%1.53B
-17.39%914.97M
-17.39%914.97M
-40.69%1.49B
-26.28%1.41B
50.29%1.92B
-Total tax payable
-37.05%6.69M
-37.05%6.69M
6.65%8.97M
76.93%14.4M
21.80%11.11M
-89.28%10.63M
-89.28%10.63M
-95.34%8.41M
-90.82%8.14M
-80.94%9.12M
-Other payable
----
----
----
----
----
27.05%247.03M
27.05%247.03M
----
----
----
Current provisions
-36.67%161.62M
-36.67%161.62M
17.75%231.71M
30.99%248.93M
29.34%254.52M
29.68%255.18M
29.68%255.18M
171.47%196.78M
162.18%190.05M
-42.24%196.78M
Pension and other retirement benefit plans
1.05%7.41M
1.05%7.41M
-15.00%7.41M
-15.00%7.41M
-14.81%7.42M
-15.88%7.33M
-15.88%7.33M
--8.71M
--8.71M
--8.71M
Current deferred liabilities
----
----
----
----
----
49.02%60.78M
49.02%60.78M
----
----
----
Accrued and deferred income
-28.86%384.22M
-28.86%384.22M
21.73%384.22M
19.02%384.22M
20.72%390.53M
-6.91%540.07M
-6.91%540.07M
-13.41%315.64M
-16.48%322.81M
-13.44%323.51M
Held for sale liabilities
--42.19M
--42.19M
----
----
----
----
----
----
----
----
Current liabilities
-4.27%2.84B
-4.27%2.84B
-2.86%3B
10.36%3.21B
-9.90%3.09B
-7.51%2.97B
-7.51%2.97B
-24.85%3.09B
-17.50%2.91B
3.18%3.43B
Non current liabilities
Non current financial liabilities
-12.98%6.87B
-12.98%6.87B
-12.84%7.06B
-2.45%7.47B
-0.24%7.63B
1.36%7.89B
1.36%7.89B
-0.53%8.1B
-10.18%7.66B
-9.71%7.65B
-Long term debt and capital lease obligation
-12.98%6.87B
-12.98%6.87B
-12.84%7.06B
-2.45%7.47B
-0.24%7.63B
1.36%7.89B
1.36%7.89B
-0.53%8.1B
-10.17%7.66B
-9.71%7.65B
-Including:Long term debt
-12.97%6.86B
-12.97%6.86B
-12.88%7.05B
-2.43%7.45B
-0.20%7.62B
1.38%7.88B
1.38%7.88B
-0.50%8.09B
-10.20%7.64B
-9.71%7.64B
-Including:Long term capital lease obligation
-20.28%9.18M
-20.28%9.18M
20.37%13.59M
-10.96%13.83M
-25.66%10.49M
-11.67%11.51M
-11.67%11.51M
-18.60%11.29M
6.29%15.53M
-8.69%14.11M
Long term provisions
19.22%421.95M
19.22%421.95M
-8.57%367.23M
-9.60%365.08M
-10.41%357.79M
-10.36%353.93M
-10.36%353.93M
-9.39%401.63M
-9.38%403.85M
132.20%399.34M
Long term pension and other post-retirement benefit plans
4.40%91.94M
4.40%91.94M
2.26%86.11M
-0.22%84.45M
48.22%86.48M
11.81%88.07M
11.81%88.07M
-24.56%84.2M
-23.34%84.64M
-48.39%58.34M
Non current deferred liabilities
4.92%891.8M
4.92%891.8M
7.84%908.96M
3.76%891.02M
-9.64%886.81M
-14.71%849.95M
-14.71%849.95M
-17.54%842.88M
-17.37%858.72M
-8.02%981.43M
Non current accrued and deferred income
-11.21%2.31B
-11.21%2.31B
-11.06%2.36B
-10.89%2.41B
-10.94%2.47B
-7.82%2.6B
-7.82%2.6B
-7.02%2.66B
-6.93%2.71B
-7.74%2.77B
Total non current liabilities
-10.20%10.58B
-10.20%10.58B
-10.76%10.79B
-4.18%11.22B
-3.62%11.43B
-2.43%11.79B
-2.43%11.79B
-3.91%12.09B
-10.11%11.71B
-7.55%11.86B
Total liabilities
-9.01%13.43B
-9.01%13.43B
-9.15%13.79B
-1.29%14.43B
-5.03%14.52B
-3.49%14.75B
-3.49%14.75B
-9.07%15.18B
-11.69%14.62B
-5.34%15.29B
Shareholders'equity
Share capital
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
-common stock
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
0.00%5.69B
Retained earnings
1.96%-1.41B
1.96%-1.41B
-31.53%-1.32B
-54.10%-1.38B
-206.57%-1.4B
-301.40%-1.44B
-301.40%-1.44B
-254.08%-1B
-155.65%-895.52M
-23.10%-457.57M
Less: Treasury stock
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
0.00%98.65M
Other reserves
-6.08%313.9M
-6.08%313.9M
-23.26%308.4M
2.85%337.52M
13.44%345.17M
2.80%334.23M
2.80%334.23M
17.88%401.85M
10.73%328.16M
17.15%304.28M
Other equity interest
0.00%800M
0.00%800M
0.00%800M
0.00%800M
0.00%800M
0.00%800M
0.00%800M
0.00%800M
0.00%800M
0.00%800M
Total stockholders'equity
0.15%5.3B
0.15%5.3B
-7.08%5.38B
-8.15%5.35B
-14.49%5.34B
-16.84%5.29B
-16.84%5.29B
-10.23%5.79B
-8.10%5.83B
-0.66%6.24B
Noncontrolling interests
-7.54%237.72M
-7.54%237.72M
-8.51%245.87M
-6.01%244.76M
-28.32%243.12M
-23.19%257.1M
-23.19%257.1M
-20.78%268.74M
-15.49%260.41M
3.18%339.18M
Total equity
-0.21%5.54B
-0.21%5.54B
-7.15%5.63B
-8.06%5.6B
-15.20%5.58B
-17.16%5.55B
-17.16%5.55B
-10.76%6.06B
-8.44%6.09B
-0.47%6.58B
Accounting Standards
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
NonUS-GAAP
(FY)Dec 31, 2024(Q4)Dec 31, 2024(Q3)Sep 30, 2024(Q2)Jun 30, 2024(Q1)Mar 31, 2024(FY)Dec 31, 2023(Q4)Dec 31, 2023(Q3)Sep 30, 2023(Q2)Jun 30, 2023(Q1)Mar 31, 2023
Assets
Current assets
Cash, cash equivalents and short term investments -28.01%2.2B-28.01%2.2B-22.80%2.27B30.29%2.91B-11.38%2.76B36.92%3.06B36.92%3.06B9.05%2.94B-36.69%2.23B-19.64%3.11B
-Cash and cash equivalents -57.29%1.1B-57.29%1.1B-19.35%1.85B56.54%2.24B-10.58%1.95B66.99%2.57B66.99%2.57B44.28%2.29B-34.97%1.43B9.01%2.18B
-Including:Cash --------------------107.94%1.28B107.94%1.28B------------
-Including:Cash equivalents --------------------39.66%1.29B39.66%1.29B------------
-Short term investments 127.04%1.1B127.04%1.1B-34.98%422.06M-16.32%673.14M-13.27%806.95M-29.90%485.6M-29.90%485.6M-41.41%649.14M-39.52%804.44M-50.26%930.41M
Receivables 8.04%1.56B8.04%1.56B4.81%1.71B0.29%1.71B92.23%1.75B-26.98%1.44B-26.98%1.44B-29.71%1.63B2.00%1.71B-7.79%908.88M
-Accounts receivable 19.28%1.56B19.28%1.56B4.81%1.71B0.29%1.71B92.23%1.75B-28.56%1.31B-28.56%1.31B-29.71%1.63B2.00%1.71B-7.79%908.88M
-Gross accounts receivable ---------------------28.52%1.31B-28.52%1.31B------------
-Bad debt provision --------------------4.89%-2.88M4.89%-2.88M------------
-Other receivables ---------------------7.18%135.82M-7.18%135.82M------------
Inventory 22.48%1.04B22.48%1.04B-7.41%977.18M-13.05%977.98M-58.41%866.23M-49.63%846.94M-49.63%846.94M-47.63%1.06B-5.10%1.12B195.81%2.08B
Prepaid assets --------------------8.11%120.91M8.11%120.91M------------
Tax assets-Current 5.58%172.78M5.58%172.78M-2.92%159.89M20.63%167.98M138.94%164.04M158.32%163.64M158.32%163.64M144.12%164.69M71.20%139.25M-8.43%68.65M
Deferred assets-current --------------------0.00%600K0.00%600K------------
Hedging assets-current -65.01%24.49M-65.01%24.49M-74.54%18.16M14.56%68.53M39.98%69.21M50.33%69.99M50.33%69.99M--71.33M--59.82M--49.44M
Holding assets for sale --89.6M--89.6M----------688K--------------------
Total current assets -10.84%5.08B-10.84%5.08B-12.41%5.14B10.86%5.84B-9.91%5.6B-6.71%5.7B-6.71%5.7B-17.43%5.86B-18.60%5.26B10.38%6.22B
Non current assets
Net PPE -3.66%10.17B-3.66%10.17B-1.73%10.46B-3.92%10.33B-3.66%10.5B-4.41%10.56B-4.41%10.56B-4.88%10.64B-5.47%10.75B-5.90%10.9B
-Gross PP&E -55.49%10.17B-55.49%10.17B-1.73%10.46B-3.92%10.33B-3.66%10.5B1.32%22.85B1.32%22.85B--10.64B--10.75B--10.9B
-Accumulated depreciation ---------------------6.83%-12.29B-6.83%-12.29B------------
Investment properties -0.61%16.3M-0.61%16.3M5.13%16.4M5.13%16.4M5.13%16.4M5.13%16.4M5.13%16.4M1.96%15.6M1.96%15.6M1.96%15.6M
Total investment -2.39%1.3B-2.39%1.3B-31.13%1.33B-28.48%1.32B-25.37%1.37B-27.12%1.33B-27.12%1.33B-4.41%1.94B-3.29%1.84B0.52%1.83B
-Long-term equity investment -2.40%1.3B-2.40%1.3B-31.17%1.33B-28.52%1.31B-25.40%1.36B-27.16%1.33B-27.16%1.33B-4.42%1.93B-3.30%1.84B0.52%1.83B
-Other investment 0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M0.00%2.48M
Long-term accounts receivable and other receivables -17.89%7.46M-17.89%7.46M-24.79%7.61M-31.17%7.76M25.76%10.92M-20.59%9.08M-20.59%9.08M-23.31%10.11M-95.13%11.27M-96.68%8.69M
Financial assets --0--0--0--0--0-67.27%24.31M-67.27%24.31M-78.86%30.01M-58.58%58.93M-82.87%49.93M
Goodwill and other intangible assets -12.02%2.1B-12.02%2.1B-11.90%2.17B-10.99%2.24B-10.71%2.31B-10.48%2.38B-10.48%2.38B-10.30%2.46B-10.95%2.52B-10.90%2.59B
-Goodwill --------------------9.47%176.26M9.47%176.26M------------
-Other intangible assets -4.99%2.1B-4.99%2.1B-11.90%2.17B-10.99%2.24B-10.71%2.31B-11.76%2.21B-11.76%2.21B-10.30%2.46B-10.95%2.52B-10.90%2.59B
Deferred tax assets-non current 3.21%284.31M3.21%284.31M6.33%296M12.86%286.28M13.40%292.37M17.58%275.48M17.58%275.48M9.84%278.39M2.00%253.65M2.93%257.83M
Total non current assets -4.95%13.88B-4.95%13.88B-7.11%14.28B-8.10%14.2B-7.37%14.49B-8.02%14.6B-8.02%14.6B-6.15%15.38B-7.72%15.45B-8.63%15.65B
Total assets -6.60%18.96B-6.60%18.96B-8.58%19.42B-3.28%20.03B-8.09%20.1B-7.66%20.3B-7.66%20.3B-9.56%21.24B-10.76%20.71B-3.92%21.87B
Liabilities
Current liabilities
Financial liabilities -6.92%866.79M-6.92%866.79M-15.94%898.51M6.74%1.03B-7.77%897.88M-5.01%931.22M-5.01%931.22M9.16%1.07B-9.06%969.02M-24.29%973.49M
-Financial or other derivative investment liabilities ----------------------0--0--0--11K--18K
-Current debt and capital lease obligation -6.92%866.79M-6.92%866.79M-15.94%898.51M6.74%1.03B-7.77%897.88M-5.00%931.22M-5.00%931.22M9.16%1.07B-9.06%969M-24.29%973.47M
-Including:Current debt -8.07%851.96M-8.07%851.96M-15.68%895.48M7.16%1.03B-7.46%893.76M-4.68%926.7M-4.68%926.7M9.37%1.06B-9.06%961.85M-24.45%965.81M
-Including:Current capital Lease obligation 228.27%14.84M228.27%14.84M-56.02%3.03M-50.69%3.53M-46.19%4.12M-43.49%4.52M-43.49%4.52M-16.46%6.89M-8.94%7.16M1.79%7.66M
Payables 17.54%1.38B17.54%1.38B-1.35%1.48B8.26%1.54B-20.09%1.54B-16.32%1.17B-16.32%1.17B-44.34%1.5B-29.13%1.42B45.55%1.93B
-accounts payable 49.90%1.37B49.90%1.37B-1.39%1.47B7.86%1.52B-20.29%1.53B-17.39%914.97M-17.39%914.97M-40.69%1.49B-26.28%1.41B50.29%1.92B
-Total tax payable -37.05%6.69M-37.05%6.69M6.65%8.97M76.93%14.4M21.80%11.11M-89.28%10.63M-89.28%10.63M-95.34%8.41M-90.82%8.14M-80.94%9.12M
-Other payable --------------------27.05%247.03M27.05%247.03M------------
Current provisions -36.67%161.62M-36.67%161.62M17.75%231.71M30.99%248.93M29.34%254.52M29.68%255.18M29.68%255.18M171.47%196.78M162.18%190.05M-42.24%196.78M
Pension and other retirement benefit plans 1.05%7.41M1.05%7.41M-15.00%7.41M-15.00%7.41M-14.81%7.42M-15.88%7.33M-15.88%7.33M--8.71M--8.71M--8.71M
Current deferred liabilities --------------------49.02%60.78M49.02%60.78M------------
Accrued and deferred income -28.86%384.22M-28.86%384.22M21.73%384.22M19.02%384.22M20.72%390.53M-6.91%540.07M-6.91%540.07M-13.41%315.64M-16.48%322.81M-13.44%323.51M
Held for sale liabilities --42.19M--42.19M--------------------------------
Current liabilities -4.27%2.84B-4.27%2.84B-2.86%3B10.36%3.21B-9.90%3.09B-7.51%2.97B-7.51%2.97B-24.85%3.09B-17.50%2.91B3.18%3.43B
Non current liabilities
Non current financial liabilities -12.98%6.87B-12.98%6.87B-12.84%7.06B-2.45%7.47B-0.24%7.63B1.36%7.89B1.36%7.89B-0.53%8.1B-10.18%7.66B-9.71%7.65B
-Long term debt and capital lease obligation -12.98%6.87B-12.98%6.87B-12.84%7.06B-2.45%7.47B-0.24%7.63B1.36%7.89B1.36%7.89B-0.53%8.1B-10.17%7.66B-9.71%7.65B
-Including:Long term debt -12.97%6.86B-12.97%6.86B-12.88%7.05B-2.43%7.45B-0.20%7.62B1.38%7.88B1.38%7.88B-0.50%8.09B-10.20%7.64B-9.71%7.64B
-Including:Long term capital lease obligation -20.28%9.18M-20.28%9.18M20.37%13.59M-10.96%13.83M-25.66%10.49M-11.67%11.51M-11.67%11.51M-18.60%11.29M6.29%15.53M-8.69%14.11M
Long term provisions 19.22%421.95M19.22%421.95M-8.57%367.23M-9.60%365.08M-10.41%357.79M-10.36%353.93M-10.36%353.93M-9.39%401.63M-9.38%403.85M132.20%399.34M
Long term pension and other post-retirement benefit plans 4.40%91.94M4.40%91.94M2.26%86.11M-0.22%84.45M48.22%86.48M11.81%88.07M11.81%88.07M-24.56%84.2M-23.34%84.64M-48.39%58.34M
Non current deferred liabilities 4.92%891.8M4.92%891.8M7.84%908.96M3.76%891.02M-9.64%886.81M-14.71%849.95M-14.71%849.95M-17.54%842.88M-17.37%858.72M-8.02%981.43M
Non current accrued and deferred income -11.21%2.31B-11.21%2.31B-11.06%2.36B-10.89%2.41B-10.94%2.47B-7.82%2.6B-7.82%2.6B-7.02%2.66B-6.93%2.71B-7.74%2.77B
Total non current liabilities -10.20%10.58B-10.20%10.58B-10.76%10.79B-4.18%11.22B-3.62%11.43B-2.43%11.79B-2.43%11.79B-3.91%12.09B-10.11%11.71B-7.55%11.86B
Total liabilities -9.01%13.43B-9.01%13.43B-9.15%13.79B-1.29%14.43B-5.03%14.52B-3.49%14.75B-3.49%14.75B-9.07%15.18B-11.69%14.62B-5.34%15.29B
Shareholders'equity
Share capital 0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B
-common stock 0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B0.00%5.69B
Retained earnings 1.96%-1.41B1.96%-1.41B-31.53%-1.32B-54.10%-1.38B-206.57%-1.4B-301.40%-1.44B-301.40%-1.44B-254.08%-1B-155.65%-895.52M-23.10%-457.57M
Less: Treasury stock 0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M0.00%98.65M
Other reserves -6.08%313.9M-6.08%313.9M-23.26%308.4M2.85%337.52M13.44%345.17M2.80%334.23M2.80%334.23M17.88%401.85M10.73%328.16M17.15%304.28M
Other equity interest 0.00%800M0.00%800M0.00%800M0.00%800M0.00%800M0.00%800M0.00%800M0.00%800M0.00%800M0.00%800M
Total stockholders'equity 0.15%5.3B0.15%5.3B-7.08%5.38B-8.15%5.35B-14.49%5.34B-16.84%5.29B-16.84%5.29B-10.23%5.79B-8.10%5.83B-0.66%6.24B
Noncontrolling interests -7.54%237.72M-7.54%237.72M-8.51%245.87M-6.01%244.76M-28.32%243.12M-23.19%257.1M-23.19%257.1M-20.78%268.74M-15.49%260.41M3.18%339.18M
Total equity -0.21%5.54B-0.21%5.54B-7.15%5.63B-8.06%5.6B-15.20%5.58B-17.16%5.55B-17.16%5.55B-10.76%6.06B-8.44%6.09B-0.47%6.58B
Accounting Standards NonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAPNonUS-GAAP

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.