(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 222.33%332M | -37.96%152M | 384.83%1.41B | 384.83%1.41B | 89.10%399M | -44.02%103M | -25.53%245M | -21.62%290M | -21.62%290M | -25.96%211M |
-Cash and cash equivalents | 222.33%332M | -37.96%152M | 384.83%1.41B | 384.83%1.41B | 89.10%399M | -44.02%103M | -25.53%245M | -21.62%290M | -21.62%290M | -25.96%211M |
-Accounts receivable | -9.11%579M | -0.49%611M | 301.43%281M | 301.43%281M | -28.01%545M | 11.17%637M | 46.54%614M | 12.90%70M | 12.90%70M | 87.84%757M |
Prepaid assets | ---- | ---- | 0.00%603M | 0.00%603M | ---- | ---- | ---- | -19.92%603M | -19.92%603M | ---- |
Total current assets | 19.46%1.46B | -5.85%1.26B | 56.11%2.63B | 56.11%2.63B | 11.05%1.5B | 6.01%1.22B | 21.18%1.33B | 42.16%1.69B | 42.16%1.69B | 35.71%1.35B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | ---- | -18.50%-2.98B | -18.50%-2.98B | ---- | ---- | ---- | -14.96%-2.51B | -14.96%-2.51B | ---- |
-Long term equity investment | 29.15%4.56B | 20.89%4.22B | 14.09%4.27B | 14.09%4.27B | -6.69%3.21B | 14.62%3.53B | 12.73%3.49B | 10.92%3.74B | 10.92%3.74B | 15.57%3.44B |
-Including:Held to maturity investments | 56.10%256M | 32.47%204M | -18.62%153M | -18.62%153M | 21.51%209M | -9.89%164M | 7.69%154M | 74.07%188M | 74.07%188M | 81.05%172M |
Financial assets | 42.48%379M | 9.70%328M | -32.54%199M | -32.54%199M | -30.56%234M | -29.44%266M | -6.27%299M | 32.88%295M | 32.88%295M | 27.65%337M |
Non current note receivables | 11.11%20M | 11.11%20M | -20.00%16M | -20.00%16M | 6.25%17M | 28.57%18M | 5.88%18M | 17.65%20M | 17.65%20M | -30.43%16M |
-Goodwill | 17.20%872M | 18.90%950M | -5.14%775M | -5.14%775M | -3.59%751M | -1.98%744M | 1.14%799M | 4.21%817M | 4.21%817M | 1.04%779M |
Regulatory assets | -9.11%579M | -0.49%611M | -22.31%707M | -22.31%707M | -28.01%545M | 11.17%637M | 46.54%614M | 110.65%910M | 110.65%910M | 87.84%757M |
Non current deferred assets | 4.65%360M | -14.53%294M | -14.53%294M | -14.53%294M | -13.70%296M | -12.24%344M | -1.99%344M | -1.43%344M | -1.43%344M | -0.87%343M |
Total assets | ---- | ---- | 609.09%78M | 609.09%78M | ---- | ---- | ---- | 57.14%11M | 57.14%11M | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 350.00%594M | 354.26%586M | 326.43%597M | 326.43%597M | 350.77%586M | 4.76%132M | 5.74%129M | 6.06%140M | 6.06%140M | 4.00%130M |
-Current debt | 350.00%594M | 354.26%586M | 343.61%590M | 343.61%590M | 350.77%586M | 4.76%132M | 5.74%129M | 5.56%133M | 5.56%133M | 4.00%130M |
-Current capital lease obligation | ---- | ---- | 0.00%7M | 0.00%7M | ---- | ---- | ---- | 16.67%7M | 16.67%7M | ---- |
-accounts payable | -12.20%705M | -15.07%840M | 56.41%183M | 56.41%183M | -21.81%796M | 1.77%803M | 28.27%989M | 69.57%117M | 69.57%117M | 71.96%1.02B |
-Total tax payable | 24.21%6.42B | 13.48%5.93B | 8.42%5.92B | 8.42%5.92B | -5.94%4.85B | 9.51%5.17B | 10.05%5.22B | 9.06%5.46B | 9.06%5.46B | 13.51%5.15B |
-Dividends payable | ---- | ---- | 5.88%72M | 5.88%72M | ---- | ---- | ---- | 6.25%68M | 6.25%68M | ---- |
-Other payable | 166.67%128M | 165.96%125M | 124.49%110M | 124.49%110M | 85.11%87M | 0.00%48M | 4.44%47M | 4.26%49M | 4.26%49M | 11.90%47M |
Current accrued expenses | ---- | ---- | -56.47%461M | -56.47%461M | ---- | ---- | ---- | 130.22%1.06B | 130.22%1.06B | ---- |
Current provisions | 47.62%62M | 28.89%58M | -6.94%67M | -6.94%67M | -7.84%47M | 0.00%42M | 40.63%45M | 44.00%72M | 44.00%72M | 15.91%51M |
Current deferred liabilities | ---- | ---- | -47.41%71M | -47.41%71M | ---- | ---- | ---- | 9.76%135M | 9.76%135M | ---- |
Current liabilities | 7.23%1.66B | -1.18%1.67B | -7.46%2.05B | -7.46%2.05B | -0.90%1.76B | 7.94%1.55B | 25.32%1.69B | 83.57%2.21B | 83.57%2.21B | 53.71%1.78B |
Non current liabilities | ||||||||||
-Long term debt | 5.63%150M | 4.83%152M | -4.11%140M | -4.11%140M | 0.00%142M | 2.16%142M | 4.32%145M | 6.57%146M | 6.57%146M | 4.41%142M |
Non current accrued expenses | 23.47%7.92B | 18.72%7.66B | 2.90%6.68B | 2.90%6.68B | 0.33%6.47B | 2.54%6.42B | 2.69%6.45B | 2.59%6.49B | 2.59%6.49B | 2.54%6.45B |
Derivative product liabilities | -1.88%469M | -27.85%399M | -32.37%422M | -32.37%422M | -10.79%430M | 16.02%478M | 43.64%553M | 77.27%624M | 77.27%624M | 61.20%482M |
Long term provisions | 30.13%4.41B | 21.58%4.07B | 14.83%4.13B | 14.83%4.13B | -6.98%3.06B | 15.21%3.39B | 13.12%3.35B | 11.10%3.59B | 11.10%3.59B | 16.11%3.29B |
Total non current liabilities | 20.29%8.09B | 9.90%7.6B | 3.84%7.97B | 3.84%7.97B | -4.65%6.61B | 9.14%6.72B | 13.43%6.91B | 23.51%7.68B | 23.51%7.68B | 21.68%6.93B |
Shareholders'equity | ||||||||||
Share capital | 12.97%3.95B | 12.26%3.93B | 0.74%3.52B | 0.74%3.52B | 0.14%3.5B | -3.79%3.5B | -3.71%3.5B | -3.66%3.5B | -3.66%3.5B | -8.26%3.5B |
-common stock | 12.97%3.95B | 12.26%3.93B | 0.90%2.92B | 0.90%2.92B | 0.14%3.5B | -3.79%3.5B | -3.71%3.5B | 0.59%2.9B | 0.59%2.9B | -8.26%3.5B |
Retained earnings | ---- | ---- | 0.00%17M | 0.00%17M | ---- | ---- | ---- | 0.00%17M | 0.00%17M | ---- |
Gains losses not affecting retained earnings | 305.45%226M | 396.83%187M | 133.49%70M | 133.49%70M | 760.00%132M | -205.56%-110M | 4.55%-63M | -75.63%-209M | -75.63%-209M | 83.74%-20M |
Noncontrolling interests | 85.33%821M | 80.59%791M | 4.12%455M | 4.12%455M | 7.62%466M | 182.17%443M | 188.16%438M | 201.38%437M | 201.38%437M | 194.56%433M |
Total equity | 25.90%11.96B | 17.40%11.42B | 10.07%11.16B | 10.07%11.16B | 0.68%9.82B | 3.76%9.5B | 7.43%9.73B | 11.71%10.14B | 11.71%10.14B | 9.88%9.76B |
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.