(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 | -67.78%241M | -41.69%407M | -41.69%407M | -33.04%610M | -59.58%443M | -10.63%748M | -7.30%698M | -7.30%698M | 56.26%911M | 197.83%1.1B |
-Cash and cash equivalents | -93.72%35M | -70.34%207M | -70.34%207M | -54.12%418M | -76.92%253M | -33.45%557M | -7.30%698M | -7.30%698M | 56.26%911M | 197.83%1.1B |
-Accounts receivable | 9.19%618M | -10.20%537M | -10.20%537M | -25.10%367M | -10.64%403M | -0.88%566M | 14.56%598M | 14.56%598M | 15.84%490M | 7.38%451M |
-Notes receivable | 5.80%219M | 9.80%224M | 9.80%224M | -1.49%199M | 10.31%214M | -10.78%207M | -23.88%204M | -23.88%204M | -21.71%202M | -29.45%194M |
-Due from related parties current | --3M | --3M | --3M | --3M | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 0.00%1.57B | 14.42%1.57B | 5.93%1.57B |
Total current assets | -27.95%1.27B | -23.03%1.44B | -23.03%1.44B | -20.78%1.4B | -29.61%1.31B | 3.23%1.76B | 7.86%1.87B | 7.86%1.87B | 30.04%1.77B | 68.69%1.86B |
Non current assets | ||||||||||
-Accumulated depreciation | -7.29%-7.27B | -7.56%-7.18B | -7.56%-7.18B | -7.76%-7.04B | -7.18%-6.88B | -6.98%-6.77B | -6.24%-6.68B | -6.24%-6.68B | -4.31%-6.54B | -4.46%-6.42B |
-Long term equity investment | 3.61%10.05B | 6.07%10.05B | 6.07%10.05B | 4.65%9.79B | 10.36%10.1B | 7.42%9.7B | 5.07%9.48B | 5.07%9.48B | 1.42%9.36B | 4.31%9.15B |
-Including:Held to maturity investments | -37.76%89M | -44.56%107M | -44.56%107M | -17.36%100M | 103.61%169M | 134.43%143M | 257.41%193M | 257.41%193M | 77.94%121M | 66.00%83M |
Financial assets | 66.67%195M | 34.67%202M | 34.67%202M | 28.69%157M | 21.15%126M | 58.11%117M | 206.12%150M | 206.12%150M | 197.56%122M | 372.73%104M |
Non current note receivables | 17.86%33M | 15.38%30M | 15.38%30M | 5.00%21M | 11.54%29M | -30.00%28M | -21.21%26M | -21.21%26M | -64.91%20M | -58.06%26M |
-Goodwill | 8.57%1.13B | 36.39%1.12B | 36.39%1.12B | 36.92%1.08B | 38.25%1.06B | 39.70%1.04B | 12.81%819M | 12.81%819M | 11.57%791M | 14.33%766M |
Due from related parties non current | --30M | -9.09%30M | -9.09%30M | --30M | ---- | ---- | --33M | --33M | ---- | ---- |
Defined pension benefit | 104.76%43M | 119.05%46M | 119.05%46M | 242.86%72M | 242.86%72M | -67.69%21M | -75.86%21M | -75.86%21M | -75.86%21M | -72.37%21M |
Regulatory assets | 2.64%779M | -11.50%808M | -11.50%808M | -16.37%516M | -3.99%553M | 6.30%759M | 13.98%913M | 13.98%913M | 15.76%617M | 8.27%576M |
Non current deferred assets | 12.59%152M | -7.47%161M | -7.47%161M | 13.04%156M | -7.80%130M | -8.78%135M | 16.78%174M | 16.78%174M | -9.21%138M | -9.03%141M |
Total assets | ---- | 72.41%50M | 72.41%50M | ---- | ---- | ---- | -9.38%29M | -9.38%29M | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -25.42%440M | 374.34%536M | 374.34%536M | 140.96%800M | -75.73%133M | 51.28%590M | -79.34%113M | -79.34%113M | 9.93%332M | 81.46%548M |
-Current debt | -25.90%432M | 398.11%528M | 398.11%528M | 143.69%792M | -76.71%126M | 52.22%583M | -80.37%106M | -80.37%106M | 10.17%325M | 84.01%541M |
-Current capital lease obligation | 14.29%8M | 14.29%8M | 14.29%8M | 14.29%8M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | 0.00%7M | -12.50%7M |
-accounts payable | ---- | -17.09%820M | -17.09%820M | ---- | ---- | ---- | 33.83%989M | 33.83%989M | ---- | ---- |
-Total tax payable | 4.07%14.62B | 7.28%14.58B | 7.28%14.58B | 6.33%14.22B | 11.00%14.52B | 8.88%14.05B | 5.89%13.59B | 5.89%13.59B | 3.12%13.37B | 4.81%13.09B |
-Other payable | -24.36%59M | 61.76%55M | 61.76%55M | -34.21%50M | 11.11%80M | 13.04%78M | -8.11%34M | -8.11%34M | 94.87%76M | 84.62%72M |
Current liabilities | -26.48%1.23B | 7.97%1.42B | 7.97%1.42B | 40.41%1.65B | -30.15%915M | 27.03%1.67B | -7.12%1.32B | -7.12%1.32B | 24.00%1.17B | 43.48%1.31B |
Non current liabilities | ||||||||||
-Long term debt | -4.26%45M | 4.55%46M | 4.55%46M | 2.22%46M | 4.55%46M | 9.30%47M | 0.00%44M | 0.00%44M | 2.27%45M | -2.22%44M |
Non current accrued expenses | 2.65%19.98B | 6.61%19.88B | 6.61%19.88B | 7.20%19.68B | 7.65%19.55B | 7.54%19.47B | 3.25%18.65B | 3.25%18.65B | 2.80%18.35B | 2.03%18.16B |
Unpaid loss and loss reserve | -19.78%146M | -29.22%172M | -29.22%172M | 15.38%135M | 20.87%139M | 36.84%182M | 13.55%243M | 13.55%243M | 15.84%117M | 11.65%115M |
Derivative product liabilities | 13.16%43M | -35.71%36M | -35.71%36M | 20.00%36M | 89.66%55M | 216.67%38M | 300.00%56M | 300.00%56M | 57.89%30M | 61.11%29M |
Long term provisions | 3.65%10.01B | 6.07%10.01B | 6.07%10.01B | 4.66%9.75B | 10.39%10.05B | 7.41%9.66B | 5.09%9.43B | 5.09%9.43B | 1.42%9.31B | 4.34%9.11B |
Employee benefits | 5.80%219M | 9.80%224M | 9.80%224M | -1.49%199M | 10.31%214M | -10.78%207M | -23.88%204M | -23.88%204M | -21.71%202M | -29.45%194M |
Total non current liabilities | 0.82%15.85B | 7.34%16B | 7.34%16B | 9.08%15.86B | 7.25%15.44B | 10.56%15.72B | 4.60%14.91B | 4.60%14.91B | 4.54%14.54B | 7.44%14.4B |
Shareholders'equity | ||||||||||
Share capital | 1.53%2.86B | 1.39%2.85B | 1.39%2.85B | 1.39%2.84B | 1.36%2.83B | 0.82%2.81B | 0.75%2.81B | 0.75%2.81B | 8.27%2.8B | 3.63%2.8B |
-common stock | 3.46%1.29B | 3.15%1.28B | 3.15%1.28B | 3.17%1.27B | 3.10%1.26B | 1.89%1.24B | 1.73%1.24B | 1.73%1.24B | 1.32%1.23B | 0.82%1.22B |
Additional paid-in capital | 75.00%14M | 55.56%14M | 55.56%14M | 55.56%14M | 33.33%12M | -11.11%8M | 12.50%9M | 12.50%9M | 12.50%9M | 12.50%9M |
Gains losses not affecting retained earnings | -173.47%-36M | -100.79%-1M | -100.79%-1M | -131.03%-18M | 9.52%23M | 188.24%49M | 672.73%126M | 672.73%126M | 422.22%58M | 143.75%21M |
Other equity interest | 19.74%91M | 30.77%51M | 30.77%51M | 24.18%113M | 11.90%94M | 15.15%76M | -61.76%39M | -61.76%39M | -39.33%91M | -35.38%84M |
Noncontrolling interests | -10.44%223M | -2.11%232M | -2.11%232M | -3.72%233M | 9.05%241M | 3.75%249M | 16.18%237M | 16.18%237M | 18.63%242M | 21.43%221M |
Total equity | 0.83%23.08B | 5.39%23.16B | 5.39%23.16B | 6.11%22.85B | 5.73%22.6B | 8.06%22.89B | 4.27%21.97B | 4.27%21.97B | 5.02%21.53B | 6.30%21.38B |
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.