(Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 24, 2022 | (Q2)Jun 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -66.67%10.2M | 142.11%27.6M | 142.11%27.6M | 6.27%40.7M | 98.55%27.4M | 7.37%30.6M | -30.91%11.4M | -30.91%11.4M | 53.82%38.3M | -42.98%13.8M |
-Cash and cash equivalents | -66.67%10.2M | 142.11%27.6M | 142.11%27.6M | 6.27%40.7M | 98.55%27.4M | 7.37%30.6M | -30.91%11.4M | -30.91%11.4M | 53.82%38.3M | -42.98%13.8M |
-Accounts receivable | -15.93%452.9M | -16.02%460.1M | -16.02%460.1M | -13.77%545.5M | 0.92%623.2M | 5.86%538.7M | 7.14%547.9M | 7.14%547.9M | 32.32%632.6M | 36.22%617.5M |
Total current assets | -6.14%1.34B | -6.89%1.33B | -6.89%1.33B | -10.22%1.37B | -3.56%1.44B | 9.67%1.43B | 17.68%1.43B | 17.68%1.43B | 47.01%1.53B | 51.87%1.5B |
Non current assets | ||||||||||
-Accumulated depreciation | ---837.4M | -18.99%-1.09B | -18.99%-1.09B | ---- | ---- | ---- | -26.55%-912.2M | -26.55%-912.2M | ---- | ---- |
-Long term equity investment | 5.01%2.7B | 3.58%2.58B | 3.58%2.58B | 6.17%2.6B | 13.31%2.65B | 24.61%2.57B | 32.24%2.49B | 32.24%2.49B | 42.67%2.45B | 38.80%2.33B |
-Goodwill | -0.63%1.64B | -1.62%1.62B | -1.62%1.62B | 1.09%1.64B | 2.22%1.63B | 5.76%1.65B | 8.12%1.65B | 8.12%1.65B | 17.14%1.62B | 16.39%1.59B |
Regulatory assets | -8.82%491.2M | -13.69%509.9M | -13.69%509.9M | -13.77%545.5M | 0.92%623.2M | 5.86%538.7M | 13.25%590.8M | 13.25%590.8M | 32.32%632.6M | 36.22%617.5M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 29.95%71.6M | -20.03%55.9M | -20.03%55.9M | -7.36%51.6M | 12.70%63.9M | 7.41%55.1M | 29.93%69.9M | 29.93%69.9M | 42.82%55.7M | 57.06%56.7M |
-Current debt | 158.21%17.3M | -91.84%2M | -91.84%2M | -85.51%2M | -17.39%15.2M | -59.64%6.7M | 17.22%24.5M | 17.22%24.5M | 55.06%13.8M | 127.16%18.4M |
-Current capital lease obligation | 12.19%54.3M | 18.72%53.9M | 18.72%53.9M | 18.38%49.6M | 27.15%48.7M | 39.48%48.4M | 37.99%45.4M | 37.99%45.4M | 39.20%41.9M | 36.79%38.3M |
-accounts payable | 8.19%476.9M | 12.28%470.9M | 12.28%470.9M | 10.34%480.1M | -5.41%424.6M | 4.90%440.8M | -5.86%419.4M | -5.86%419.4M | 3.40%435.1M | 11.31%448.9M |
-Total tax payable | 3.64%2.88B | 1.96%2.75B | 1.96%2.75B | 4.90%2.78B | 11.70%2.82B | 23.83%2.78B | 31.50%2.7B | 31.50%2.7B | 41.59%2.65B | 37.22%2.53B |
-Dividends payable | 10.17%37.9M | 9.90%34.4M | 9.90%34.4M | 9.55%34.4M | 9.24%34.3M | 9.55%34.4M | 10.21%31.3M | 10.21%31.3M | 13.36%31.4M | 13.36%31.4M |
-Other payable | -10.97%21.1M | -4.22%22.7M | -4.22%22.7M | 4.13%22.7M | 6.88%23.3M | 7.73%23.7M | 26.06%23.7M | 26.06%23.7M | 24.57%21.8M | 26.01%21.8M |
Current provisions | 1,463.16%29.7M | 1,561.11%29.9M | 1,561.11%29.9M | 508.33%29.2M | 194.79%28.3M | -84.92%1.9M | -76.62%1.8M | -76.62%1.8M | -58.26%4.8M | -14.29%9.6M |
Current liabilities | 15.69%664.2M | 12.94%637.9M | 12.94%637.9M | 10.23%636M | 0.03%592.3M | 0.99%574.1M | -2.82%564.8M | -2.82%564.8M | 5.77%577M | 12.14%592.1M |
Non current liabilities | ||||||||||
-Long term debt | 0.93%597.8M | -1.00%583.4M | -1.00%583.4M | 13.07%571.9M | 19.30%578M | 24.15%592.3M | 23.44%589.3M | 23.44%589.3M | 10.82%505.8M | 7.83%484.5M |
Non current accrued expenses | 22.47%1.83B | 20.23%1.73B | 20.23%1.73B | 23.08%1.62B | 24.28%1.55B | 33.58%1.49B | 32.95%1.44B | 32.95%1.44B | 28.62%1.32B | 25.38%1.24B |
Derivative product liabilities | -6.17%42.6M | -3.42%42.4M | -3.42%42.4M | 305.83%48.7M | 303.51%46M | 312.73%45.4M | --43.9M | --43.9M | --12M | --11.4M |
Long term provisions | 6.23%2.1B | 4.99%1.99B | 4.99%1.99B | 4.37%2.03B | 11.74%2.07B | 24.76%1.98B | 35.23%1.9B | 35.23%1.9B | 54.18%1.95B | 50.09%1.85B |
Total non current liabilities | 5.70%3.54B | 3.86%3.39B | 3.86%3.39B | 5.85%3.42B | 9.49%3.41B | 19.21%3.35B | 23.93%3.27B | 23.93%3.27B | 33.52%3.23B | 31.63%3.12B |
Shareholders'equity | ||||||||||
Share capital | -0.59%1.7B | 0.08%1.7B | 0.08%1.7B | -0.59%1.7B | -0.50%1.7B | 0.04%1.71B | -0.62%1.7B | -0.62%1.7B | 9.62%1.71B | 9.52%1.71B |
-common stock | -0.59%1.7B | 0.08%1.7B | 0.08%1.7B | -0.59%1.7B | -0.50%1.7B | 0.04%1.71B | -0.62%1.7B | -0.62%1.7B | 9.62%1.71B | 9.52%1.71B |
Gains losses not affecting retained earnings | 35.96%48.4M | -6.01%43.8M | -6.01%43.8M | 12.37%43.6M | 52.51%33.4M | 64.06%35.6M | 86.40%46.6M | 86.40%46.6M | 117.98%38.8M | 563.64%21.9M |
Other equity interest | 24.62%41.5M | 15.26%43.8M | 15.26%43.8M | -20.00%27.6M | 9.03%32.6M | --33.3M | 32.87%38M | 32.87%38M | --34.5M | --29.9M |
Noncontrolling interests | -16.37%450.1M | -15.85%453.5M | -15.85%453.5M | -2.43%554.2M | -2.03%544.6M | -5.36%538.2M | -5.26%538.9M | -5.26%538.9M | 1.39%568M | -3.51%555.9M |
Total equity | 2.85%5.28B | 1.57%5.16B | 1.57%5.16B | 3.01%5.21B | 5.59%5.19B | 12.30%5.13B | 15.19%5.08B | 15.19%5.08B | 25.60%5.05B | 24.67%4.91B |
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.