(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 | 10.93%173.69M | 15.56%186.8M | 15.56%186.8M | 12.76%178.73M | 25.80%145.76M | 62.54%156.59M | 5.46%161.66M | 5.46%161.66M | 0.75%158.51M | -9.24%115.86M |
-Cash and cash equivalents | 10.93%173.69M | 15.56%186.8M | 15.56%186.8M | 12.76%178.73M | 25.80%145.76M | 62.54%156.59M | 5.46%161.66M | 5.46%161.66M | 0.75%158.51M | -9.24%115.86M |
-Accounts receivable | -9.11%783.89M | -12.65%643.96M | -12.65%643.96M | 8.14%866.69M | 6.29%845.96M | 9.53%862.46M | 21.49%737.2M | 21.49%737.2M | 22.82%801.46M | 21.09%795.88M |
-Notes receivable | -9.05%38.77M | -11.10%37.26M | -11.10%37.26M | 7.14%37.45M | 26.05%41.59M | 8.24%42.63M | -27.28%41.91M | -27.28%41.91M | -38.10%34.95M | -46.27%32.99M |
Total current assets | -11.26%1.61B | -9.86%1.5B | -9.86%1.5B | 2.77%1.8B | 7.63%1.75B | 17.02%1.82B | 16.81%1.66B | 16.81%1.66B | 12.00%1.75B | 11.94%1.63B |
Non current assets | ||||||||||
-Accumulated depreciation | -14.93%-2.25B | -13.78%-2.14B | -13.78%-2.14B | -1.99%-2.1B | -5.38%-1.99B | -8.71%-1.95B | -7.36%-1.88B | -7.36%-1.88B | -21.25%-2.06B | -17.08%-1.89B |
Investment properties | ---- | 88.68%5.04M | 88.68%5.04M | ---- | ---- | ---- | 5.00%2.67M | 5.00%2.67M | --57.07M | ---- |
-Long term equity investment | -7.26%1.22B | -9.09%1.17B | -9.09%1.17B | -0.41%1.27B | 4.26%1.28B | 8.94%1.32B | 7.75%1.28B | 7.75%1.28B | 11.01%1.28B | 15.25%1.23B |
-Including:Available-for-sale securities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --57.07M | ---- |
-Including:Held to maturity investments | -83.36%796K | 86.23%3.94M | 86.23%3.94M | --0 | --83K | 471.57%4.78M | -55.44%2.11M | -55.44%2.11M | --0 | --0 |
Non current note receivables | 5.09%199.93M | 15.37%192.3M | 15.37%192.3M | 18.34%207.16M | 27.17%193.05M | 35.67%190.24M | 20.25%166.68M | 20.25%166.68M | -8.19%175.06M | -14.49%151.81M |
-Goodwill | -6.53%42.12M | -6.91%42.74M | -6.91%42.74M | -8.98%43.44M | -5.43%43.71M | -1.55%45.06M | -3.96%45.92M | -3.96%45.92M | -1.86%47.72M | -4.75%46.22M |
Defined pension benefit | 19.80%15.94M | 33.26%16.3M | 33.26%16.3M | --15.08M | --15.46M | --13.31M | 50.91%12.23M | 50.91%12.23M | ---- | ---- |
Regulatory assets | -9.29%846.16M | -11.49%702.97M | -11.49%702.97M | 10.83%945.82M | 9.71%920.47M | 13.46%932.78M | 22.56%794.27M | 22.56%794.27M | 21.69%853.43M | 20.19%839.01M |
Total assets | 126.43%20.08M | 71.82%11.09M | 71.82%11.09M | 1,754.57%28.41M | 243.76%18.1M | 16.91%8.87M | -65.32%6.45M | -65.32%6.45M | -92.71%1.53M | -65.65%5.27M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -1.78%60.56M | 2.38%61.29M | 2.38%61.29M | 7.39%62.4M | 3.74%60.4M | 6.90%61.66M | 0.62%59.86M | 0.62%59.86M | 9.71%58.1M | 23.26%58.22M |
-Current debt | -31.85%11.18M | -21.11%12.78M | -21.11%12.78M | -10.96%14.42M | -15.36%15.37M | -11.39%16.4M | -19.70%16.2M | -19.70%16.2M | -23.52%16.2M | 16.66%18.17M |
-Current capital lease obligation | 9.11%49.39M | 11.09%48.51M | 11.09%48.51M | 14.48%47.98M | 12.41%45.03M | 15.54%45.26M | 11.04%43.67M | 11.04%43.67M | 31.85%41.91M | 26.50%40.06M |
-accounts payable | -13.59%1.21B | -10.55%1.18B | -10.55%1.18B | -2.65%1.36B | 4.02%1.35B | 14.54%1.4B | 18.47%1.32B | 18.47%1.32B | 20.77%1.39B | 19.61%1.3B |
-Total tax payable | -6.73%1.29B | -8.34%1.23B | -8.34%1.23B | 0.08%1.34B | 5.62%1.35B | 9.27%1.38B | 6.36%1.34B | 6.36%1.34B | 3.81%1.34B | 6.34%1.28B |
Current provisions | 79.00%13.75M | 278.09%29.89M | 278.09%29.89M | --4.45M | -19.02%5.77M | -20.15%7.68M | 26.05%7.91M | 26.05%7.91M | ---- | -11.49%7.12M |
Current liabilities | -13.72%1.31B | -9.11%1.29B | -9.11%1.29B | -1.01%1.48B | 4.71%1.45B | 16.23%1.52B | 19.72%1.42B | 19.72%1.42B | 22.29%1.5B | 19.92%1.39B |
Non current liabilities | ||||||||||
-Long term debt | -8.39%203.1M | -8.27%210.47M | -8.27%210.47M | 5.68%219.56M | 6.61%217.02M | 5.73%221.71M | 14.47%229.46M | 14.47%229.46M | 33.35%207.76M | 24.29%203.56M |
Non current accrued expenses | -0.84%2.18B | -0.93%2.18B | -0.93%2.18B | 3.12%2.2B | 8.51%2.17B | 13.02%2.2B | 12.92%2.2B | 12.92%2.2B | 15.76%2.13B | 10.75%2B |
Long term provisions | -7.03%1.02B | -9.27%956.46M | -9.27%956.46M | -1.59%1.05B | 3.79%1.07B | 9.62%1.1B | 6.39%1.05B | 6.39%1.05B | 7.51%1.07B | 13.61%1.03B |
Employee benefits | -9.05%38.77M | -11.10%37.26M | -11.10%37.26M | 7.14%37.45M | 26.05%41.59M | 8.24%42.63M | -27.28%41.91M | -27.28%41.91M | -38.10%34.95M | -46.27%32.99M |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --8.23M | ---- |
Total non current liabilities | -10.39%2.6B | -8.74%2.52B | -8.74%2.52B | -0.50%2.82B | 5.15%2.81B | 12.81%2.9B | 12.83%2.77B | 12.83%2.77B | 12.83%2.83B | 13.00%2.67B |
Shareholders'equity | ||||||||||
Share capital | -4.46%634.08M | -2.77%645.26M | -2.77%645.26M | -1.96%650.63M | -0.96%657.27M | 0.03%663.65M | 0.03%663.65M | 0.03%663.65M | 0.03%663.65M | 0.06%663.65M |
-common stock | -4.46%634.08M | -2.77%645.26M | -2.77%645.26M | -1.96%650.63M | -0.96%657.27M | 0.03%663.65M | 0.03%663.65M | 0.03%663.65M | 0.03%663.65M | 0.06%663.65M |
Additional paid-in capital | 0.61%45.95M | 0.76%45.9M | 0.76%45.9M | 0.97%45.79M | 1.12%45.68M | 1.39%45.67M | 1.59%45.56M | 1.59%45.56M | 1.79%45.35M | 2.05%45.18M |
Gains losses not affecting retained earnings | 0.36%127.13M | -22.82%95.75M | -22.82%95.75M | 1.34%121.72M | 121.72%93.02M | 433.41%126.68M | 142.28%124.07M | 142.28%124.07M | 113.56%120.1M | 30.32%41.95M |
Noncontrolling interests | ---- | 3.22%54.38M | 3.22%54.38M | ---- | ---- | ---- | 0.03%52.69M | 0.03%52.69M | ---- | ---- |
Total equity | -4.76%4.12B | -3.70%3.99B | -3.70%3.99B | 3.86%4.32B | 9.02%4.24B | 15.51%4.32B | 14.41%4.14B | 14.41%4.14B | 12.57%4.16B | 9.70%3.89B |
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.