(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 | -13.82%393M | -45.95%387M | -45.95%387M | -3.08%283M | -54.06%249M | 35.31%456M | 119.63%716M | 119.63%716M | 28.07%292M | 24.03%542M |
-Cash and cash equivalents | -13.82%393M | -45.95%387M | -45.95%387M | -3.08%283M | -54.06%249M | 35.31%456M | 119.63%716M | 119.63%716M | 28.07%292M | 24.03%542M |
-Accounts receivable | 5.40%1.7B | -12.24%1.38B | -12.24%1.38B | 1.32%2B | -31.56%1.55B | -15.53%1.61B | 12.72%1.57B | 12.72%1.57B | 46.47%1.97B | 109.25%2.26B |
Holding assets for sale | 80.38%478M | 275.95%297M | 275.95%297M | --316M | --309M | --265M | --79M | --79M | ---- | ---- |
Total current assets | 6.39%4.43B | -5.51%4.32B | -5.51%4.32B | 8.99%4.78B | -22.41%3.9B | 1.91%4.16B | 46.27%4.57B | 46.27%4.57B | 46.07%4.38B | 78.60%5.02B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -12.59%-2.6B | -12.59%-2.6B | ---- | ---- | ---- | -26.62%-2.31B | -26.62%-2.31B | ---- | ---- |
-Long term equity investment | -2.83%6.41B | -9.30%6.17B | -9.30%6.17B | -5.89%6.23B | -3.33%6.28B | 5.65%6.6B | 25.17%6.8B | 25.17%6.8B | 44.48%6.62B | 47.09%6.49B |
-Including:Held to maturity investments | 1.67%61M | 187.18%112M | 187.18%112M | 125.00%63M | -4.76%40M | 76.47%60M | -2.50%39M | -2.50%39M | -79.71%28M | -48.78%42M |
Financial assets | 25.00%55M | 88.57%66M | 88.57%66M | 40.54%52M | --39M | 175.00%44M | --35M | --35M | -70.63%37M | --0 |
Non current note receivables | 6.22%222M | 2.03%201M | 2.03%201M | 3.98%183M | 0.52%192M | 0.97%209M | 0.51%197M | 0.51%197M | -1.12%176M | 2.14%191M |
-Goodwill | -6.09%3.55B | -6.12%3.6B | -6.12%3.6B | -4.97%3.69B | -1.42%3.69B | 2.61%3.78B | 17.26%3.84B | 17.26%3.84B | 24.19%3.88B | 28.15%3.74B |
-Other intangible assets | ---12M | ---106M | ---106M | ---- | ---- | ---- | ---- | ---- | 0.00%-494M | 0.00%-494M |
Regulatory assets | 7.26%1.76B | -10.23%1.69B | -10.23%1.69B | 2.16%2.04B | -30.41%1.58B | -14.46%1.64B | 34.81%1.89B | 34.81%1.89B | 47.12%2B | 106.65%2.27B |
Non current deferred assets | ---- | ---- | ---- | 24.14%108M | 34.18%106M | 46.67%110M | ---- | ---- | 16.00%87M | -1.25%79M |
Total assets | 114.29%60M | 235.71%47M | 235.71%47M | 77.27%39M | 342.86%31M | 211.11%28M | 100.00%14M | 100.00%14M | 144.44%22M | -58.82%7M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 18.48%218M | 10.40%191M | 10.40%191M | 19.21%180M | 24.48%178M | 47.20%184M | 39.52%173M | 39.52%173M | 39.81%151M | 31.19%143M |
-Current debt | 0.00%1M | 0.00%1M | 0.00%1M | -50.00%1M | 0.00%1M | -50.00%1M | -99.19%1M | -99.19%1M | -50.00%2M | -75.00%1M |
-Current capital lease obligation | 18.58%217M | 10.47%190M | 10.47%190M | 20.13%179M | 24.65%177M | 48.78%183M | --172M | --172M | 43.27%149M | 35.24%142M |
-accounts payable | 8.01%2.7B | 0.86%2.83B | 0.86%2.83B | 13.97%3.08B | -20.48%2.41B | 6.99%2.5B | 43.90%2.81B | 43.90%2.81B | 36.40%2.7B | 75.58%3.03B |
-Total tax payable | -3.09%7.52B | -7.92%7.33B | -7.92%7.33B | -12.90%7.33B | -9.22%7.4B | -0.56%7.76B | 14.36%7.97B | 14.36%7.97B | 39.81%8.42B | 41.48%8.16B |
-Dividends payable | 1.67%61M | 5.26%60M | 5.26%60M | -30.23%60M | 17.65%60M | 252.94%60M | 256.25%57M | 256.25%57M | 437.50%86M | 218.75%51M |
-Other payable | --98M | -11.54%92M | -11.54%92M | ---- | ---- | ---- | -49.27%104M | -49.27%104M | ---- | ---- |
Current provisions | -4.76%20M | -25.00%9M | -25.00%9M | -32.00%17M | 22.73%27M | -22.22%21M | --12M | --12M | -28.57%25M | -33.33%22M |
Current deferred liabilities | -20.00%16M | -47.22%19M | -47.22%19M | 111.43%74M | -44.44%25M | -35.48%20M | --36M | --36M | 66.67%35M | 114.29%45M |
Current liabilities | 10.04%3.23B | 1.98%3.35B | 1.98%3.35B | 13.72%3.59B | -18.42%2.81B | 11.12%2.94B | 45.85%3.29B | 45.85%3.29B | 35.47%3.16B | 70.31%3.45B |
Non current liabilities | ||||||||||
-Long term debt | 23.86%867M | 30.79%858M | 30.79%858M | 7.99%716M | 13.54%696M | 21.74%700M | --656M | --656M | 68.27%663M | 55.58%613M |
Non current accrued expenses | 1.68%5.15B | 0.91%5.19B | 0.91%5.19B | -2.20%4.99B | 7.13%4.99B | 14.45%5.07B | 16.08%5.14B | 16.08%5.14B | 34.18%5.1B | 25.38%4.66B |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1.78%629M | 14.74%646M |
Long term provisions | -6.00%5.55B | -13.58%5.31B | -13.58%5.31B | -7.44%5.51B | -5.08%5.58B | 4.02%5.9B | 13.09%6.14B | 13.09%6.14B | 42.24%5.95B | 46.26%5.88B |
Employee benefits | ---- | ---- | ---- | -23.53%26M | -21.21%26M | -12.90%27M | ---- | ---- | -10.53%34M | -13.16%33M |
Total non current liabilities | 0.51%10.75B | -5.03%10.69B | -5.03%10.69B | -5.64%10.92B | -11.95%10.22B | 2.39%10.7B | 22.05%11.25B | 22.05%11.25B | 38.60%11.57B | 48.97%11.6B |
Shareholders'equity | ||||||||||
Share capital | 0.22%3.25B | 0.62%3.26B | 0.62%3.26B | 22.68%3.26B | 23.07%3.25B | 23.29%3.24B | 25.17%3.24B | 25.17%3.24B | 5.40%2.65B | 5.68%2.64B |
-common stock | 0.22%3.25B | 0.62%3.26B | 0.62%3.26B | 22.68%3.26B | 23.07%3.25B | 23.29%3.24B | 25.17%3.24B | 25.17%3.24B | 5.40%2.65B | 5.68%2.64B |
Additional paid-in capital | -6.10%77M | 23.29%90M | 23.29%90M | 18.92%88M | 25.00%85M | 26.15%82M | 23.73%73M | 23.73%73M | 27.59%74M | 30.77%68M |
Retained earnings | ---- | ---- | ---- | 110.14%145M | -20.66%96M | -75.29%42M | ---- | ---- | 21.05%69M | 86.15%121M |
Gains losses not affecting retained earnings | 25.35%-53M | -2.99%-69M | -2.99%-69M | 7.78%-83M | -56.60%-83M | -102.86%-71M | -71.79%-67M | -71.79%-67M | -100.00%-90M | -26.19%-53M |
Other equity interest | -35.66%83M | -31.19%75M | -31.19%75M | -36.99%92M | -22.63%106M | 55.42%129M | 12.37%109M | 12.37%109M | 64.04%146M | 35.64%137M |
Noncontrolling interests | -2.05%334M | -4.68%326M | -4.68%326M | -1.17%339M | 3.69%337M | 4.28%341M | 7.21%342M | 7.21%342M | 7.52%343M | 124.14%325M |
Total equity | 1.07%13.9B | -2.95%13.87B | -2.95%13.87B | 0.86%14.18B | -5.35%13.3B | 7.11%13.76B | 23.71%14.29B | 23.71%14.29B | 32.05%14.06B | 40.86%14.05B |
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.