(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 | 78.97%519M | 2.88%464M | 2.88%464M | 310.87%567M | 282.47%589M | 241.18%290M | 553.62%451M | 553.62%451M | -34.29%138M | -82.74%154M |
-Cash and cash equivalents | 78.97%519M | 2.88%464M | 2.88%464M | 113.04%294M | 111.04%325M | 241.18%290M | 553.62%451M | 553.62%451M | -34.29%138M | -82.74%154M |
-Accounts receivable | 88.82%1.94B | 85.73%1.89B | 85.73%1.89B | 75.88%1.85B | 72.14%1.66B | 25.79%1.03B | 24.05%1.02B | 24.05%1.02B | 29.84%1.05B | 27.42%962M |
-Notes receivable | 8.57%583M | 7.99%581M | 7.99%581M | -21.76%568M | -22.38%562M | -24.90%537M | -25.07%538M | -25.07%538M | -12.00%726M | -12.03%724M |
-Other receivables | ---- | 63.01%119M | 63.01%119M | ---- | ---- | ---- | 46.00%73M | 46.00%73M | ---- | ---- |
Total current assets | 76.74%3.15B | 58.92%3B | 58.92%3B | 86.68%3.07B | 81.13%2.92B | 26.51%1.78B | 39.72%1.89B | 39.72%1.89B | 13.30%1.64B | -18.92%1.61B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -7.84%-10.02B | -7.84%-10.02B | ---- | ---- | ---- | -7.44%-9.3B | -7.44%-9.3B | ---- | ---- |
-Long term equity investment | 4.22%18.83B | 6.81%19.59B | 6.81%19.59B | 12.53%21.76B | 16.23%21.35B | 0.83%18.07B | -2.44%18.34B | -2.44%18.34B | 140.65%19.34B | 134.04%18.37B |
-Goodwill | 5,420.52%21.25B | 5,719.95%22.47B | 5,719.95%22.47B | 5,337.95%21.21B | 5,432.89%20.69B | 5.19%385M | 4.04%386M | 4.04%386M | 4.84%390M | 2.19%374M |
Defined pension benefit | 7.56%3.43B | 7.64%3.34B | 7.64%3.34B | 27.14%3.35B | 28.49%3.26B | 31.22%3.19B | 33.84%3.1B | 33.84%3.1B | 113.56%2.63B | 126.81%2.54B |
Regulatory assets | 88.82%1.94B | 85.73%1.89B | 85.73%1.89B | 75.88%1.85B | 72.14%1.66B | 25.79%1.03B | 24.05%1.02B | 24.05%1.02B | 29.84%1.05B | 27.42%962M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 255.75%3.9B | 105.64%3.25B | 105.64%3.25B | 44.34%1.78B | 12.43%1.91B | -37.23%1.1B | -1.93%1.58B | -1.93%1.58B | -36.02%1.24B | 94.72%1.7B |
-Current debt | 255.75%3.9B | 108.15%3.14B | 108.15%3.14B | 44.34%1.78B | 12.43%1.91B | -37.23%1.1B | -2.58%1.51B | -2.58%1.51B | -36.02%1.24B | 94.72%1.7B |
-Current capital lease obligation | ---- | 50.00%102M | 50.00%102M | ---- | ---- | ---- | 15.25%68M | 15.25%68M | ---- | ---- |
-accounts payable | ---- | 35.19%680M | 35.19%680M | ---- | ---- | ---- | 16.44%503M | 16.44%503M | ---- | ---- |
-Total tax payable | 0.57%31.48B | 1.23%31.78B | 1.23%31.78B | 4.70%34.35B | 8.25%33.83B | 2.92%31.3B | 0.66%31.4B | 0.66%31.4B | 146.67%32.81B | 141.84%31.25B |
-Dividends payable | ---- | 0.00%177M | 0.00%177M | ---- | ---- | ---- | 0.00%177M | 0.00%177M | ---- | ---- |
-Other payable | 42.13%587M | 53.59%235M | 53.59%235M | 33.33%568M | 36.36%585M | -6.98%413M | 15.91%153M | 15.91%153M | -80.44%426M | 8.33%429M |
Current accrued expenses | ---- | 83.63%1.04B | 83.63%1.04B | ---- | ---- | ---- | 2.90%568M | 2.90%568M | ---- | ---- |
Current provisions | ---- | 52.83%81M | 52.83%81M | ---- | ---- | ---- | 8.16%53M | 8.16%53M | ---- | ---- |
Current liabilities | 139.88%6.42B | 77.72%5.71B | 77.72%5.71B | 56.14%4.39B | 35.21%4.34B | -16.08%2.68B | 1.71%3.21B | 1.71%3.21B | -23.53%2.81B | 13.92%3.21B |
Non current liabilities | ||||||||||
-Long term debt | ---- | 19.80%242M | 19.80%242M | ---- | ---- | ---- | -9.82%202M | -9.82%202M | ---- | ---- |
Non current accrued expenses | 133.62%52.69B | 122.18%50.33B | 122.18%50.33B | 135.93%52.26B | 138.04%51.18B | 6.79%22.56B | 5.42%22.65B | 5.42%22.65B | 5.44%22.15B | 4.18%21.5B |
Long term provisions | 4.22%18.83B | 6.67%19.35B | 6.67%19.35B | 12.53%21.76B | 16.23%21.35B | 0.83%18.07B | -2.35%18.14B | -2.35%18.14B | 140.65%19.34B | 134.04%18.37B |
Employee benefits | 8.57%583M | 11.92%742M | 11.92%742M | -21.76%568M | -22.38%562M | -24.90%537M | -21.35%663M | -21.35%663M | -12.00%726M | -12.03%724M |
Preferred securities outside stock equity | ---- | -40.48%50M | -40.48%50M | ---- | ---- | ---- | -33.33%84M | -33.33%84M | ---- | ---- |
Total non current liabilities | 11.55%37.91B | 8.33%37.49B | 8.33%37.49B | 8.76%38.74B | 10.76%38.17B | 1.12%33.98B | 0.76%34.61B | 0.76%34.61B | 109.82%35.62B | 118.95%34.46B |
Shareholders'equity | ||||||||||
Share capital | 0.36%25.63B | 0.34%25.6B | 0.34%25.6B | 0.32%25.58B | 0.29%25.56B | 0.20%25.54B | 0.16%25.52B | 0.16%25.52B | 1,169.82%25.5B | 1,172.49%25.49B |
-common stock | 0.36%25.63B | 0.34%25.6B | 0.34%25.6B | 0.32%25.58B | 0.29%25.56B | 0.20%25.54B | 0.16%25.52B | 0.16%25.52B | 1,169.82%25.5B | 1,172.49%25.49B |
Additional paid-in capital | 13.10%95M | 12.82%88M | 12.82%88M | 16.88%90M | 20.55%88M | 23.53%84M | 18.18%78M | 18.18%78M | 13.24%77M | 15.87%73M |
Retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Gains losses not affecting retained earnings | 4.05%77M | -779.12%-618M | -779.12%-618M | -50.38%66M | 64.65%-544M | 103.12%74M | 104.33%91M | 104.33%91M | 105.03%133M | 44.86%-1.54B |
Other equity interest | 61.93%285M | 81.88%251M | 81.88%251M | 35.48%252M | 30.36%292M | -26.67%176M | -36.11%138M | -36.11%138M | -2.11%186M | 83.61%224M |
Noncontrolling interests | ---- | --0 | --0 | --0 | --0 | 8.00%44.96B | 6.58%45.09B | 6.58%45.09B | --45.96B | --43.2B |
Total equity | 11.11%81.67B | 8.72%79.9B | 8.72%79.9B | 10.30%81B | 13.31%79.17B | 8.74%73.5B | 7.80%73.5B | 7.80%73.5B | 177.69%73.44B | 182.84%69.87B |
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.