(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 | -66.40%419M | -69.31%348M | -69.31%348M | 50.86%1.23B | 6.01%952M | 2.13%1.25B | 19.75%1.13B | 19.75%1.13B | -24.44%816M | 39.88%898M |
-Cash and cash equivalents | -66.40%419M | -69.31%348M | -69.31%348M | 50.86%1.23B | 6.01%952M | 2.13%1.25B | 19.75%1.13B | 19.75%1.13B | -24.44%816M | 39.88%898M |
-Accounts receivable | -36.81%467M | -48.50%600M | -48.50%600M | -33.87%617M | 27.55%699M | 36.35%739M | 133.47%1.17B | 133.47%1.17B | 80.81%933M | -21.15%548M |
-Notes receivable | ---- | 3.33%155M | 3.33%155M | ---- | ---- | ---- | -34.21%150M | -34.21%150M | ---- | ---- |
-Other receivables | 19.05%50M | -96.54%9M | -96.54%9M | ---- | ---- | --42M | 1,344.44%260M | 1,344.44%260M | ---- | ---- |
Prepaid assets | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M | 0.00%942M |
Holding assets for sale | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --31M | 237.50%27M |
Total current assets | -41.79%1.61B | -57.46%1.58B | -57.46%1.58B | -21.95%2.51B | -8.45%2.58B | 8.14%2.76B | 69.05%3.71B | 69.05%3.71B | 39.16%3.22B | 48.94%2.82B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -3.24%-8.73B | -3.24%-8.73B | -6.17%-8.83B | -5.48%-8.71B | -6.04%-8.62B | -4.80%-8.46B | -4.80%-8.46B | -3.85%-8.32B | -6.18%-8.26B |
Investment properties | ---- | 33.33%16M | 33.33%16M | ---- | ---- | ---- | --12M | --12M | ---- | ---- |
-Long term equity investment | -30.28%2.92B | -12.72%3.68B | -12.72%3.68B | 16.99%3.77B | 30.07%4.2B | 34.12%4.19B | 33.44%4.21B | 33.44%4.21B | -12.93%3.23B | -13.00%3.23B |
-Including:Financial assets designated as fair value through profit or loss, Total | ---- | 36.36%15M | 36.36%15M | ---- | ---- | ---- | --11M | --11M | ---- | ---- |
-Including:Available-for-sale securities | ---- | 0.00%1M | 0.00%1M | ---- | ---- | ---- | --1M | --1M | ---- | ---- |
-Including:Held to maturity investments | -29.82%240M | -78.70%151M | -78.70%151M | -81.06%143M | -62.69%225M | -33.46%342M | 130.19%709M | 130.19%709M | 84.15%755M | 168.00%603M |
Financial assets | 10.66%135M | -67.70%52M | -67.70%52M | -62.83%84M | -75.00%77M | -67.47%122M | -59.65%161M | -59.65%161M | -49.33%226M | -32.46%308M |
Non current note receivables | -52.78%17M | -58.00%21M | -58.00%21M | -68.33%19M | -67.80%19M | -36.84%36M | -21.88%50M | -21.88%50M | -10.45%60M | -9.23%59M |
-Goodwill | -3.81%681M | -4.05%687M | -4.05%687M | -4.16%692M | -3.32%699M | -2.75%708M | -0.42%716M | -0.42%716M | 0.00%722M | -1.50%723M |
Regulatory assets | -35.93%519M | -48.48%662M | -48.48%662M | -34.39%664M | 26.76%791M | 49.45%810M | 115.60%1.29B | 115.60%1.29B | 96.12%1.01B | -10.22%624M |
Non current deferred assets | 68.80%211M | 32.56%171M | 32.56%171M | -18.88%116M | -24.05%120M | -27.33%125M | -30.27%129M | -30.27%129M | -25.52%143M | -21.39%158M |
Total assets | 7.14%30M | -34.38%42M | -34.38%42M | 0.00%23M | 247.06%59M | --28M | 3,100.00%64M | 3,100.00%64M | --23M | --17M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 615.08%1.28B | 175.77%535M | 175.77%535M | -26.73%529M | -80.14%137M | -78.49%179M | -77.01%194M | -77.01%194M | 506.72%722M | 500.00%690M |
-Current debt | 615.08%1.28B | 184.41%529M | 184.41%529M | -26.73%529M | -80.14%137M | -78.49%179M | -77.78%186M | -77.78%186M | 544.64%722M | 533.03%690M |
-Current capital lease obligation | ---- | -25.00%6M | -25.00%6M | ---- | ---- | ---- | 14.29%8M | 14.29%8M | ---- | ---- |
-accounts payable | -22.39%603M | -27.78%772M | -27.78%772M | -47.93%666M | -43.72%645M | -7.61%777M | 63.46%1.07B | 63.46%1.07B | 65.25%1.28B | 96.91%1.15B |
-Total tax payable | -22.54%4.49B | -10.42%5.25B | -10.42%5.25B | 12.04%5.23B | 25.30%5.76B | 27.60%5.79B | 24.71%5.86B | 24.71%5.86B | -10.13%4.67B | -9.28%4.6B |
-Dividends payable | -55.00%18M | -27.94%49M | -27.94%49M | -61.54%15M | 2.56%40M | 2.56%40M | 9.68%68M | 9.68%68M | -23.53%39M | 5.41%39M |
-Other payable | 11.25%178M | 42.42%94M | 42.42%94M | 1.23%165M | -2.42%161M | 8.84%160M | -14.29%66M | -14.29%66M | -14.21%163M | -19.90%165M |
Current accrued expenses | 0.00%21M | -5.88%16M | -5.88%16M | --21M | --16M | --21M | 0.00%17M | 0.00%17M | ---- | ---- |
Current provisions | -2.78%70M | -50.00%35M | -50.00%35M | -20.41%39M | 61.54%63M | 56.52%72M | 45.83%70M | 45.83%70M | -18.33%49M | -29.09%39M |
Current deferred liabilities | -66.67%2M | -62.50%3M | -62.50%3M | 0.00%6M | 0.00%5M | -62.50%6M | -57.89%8M | -57.89%8M | -53.85%6M | -66.67%5M |
Current liabilities | 27.42%2.33B | -39.68%1.74B | -39.68%1.74B | -45.03%1.63B | -38.39%1.55B | -18.44%1.83B | 49.56%2.89B | 49.56%2.89B | 100.95%2.96B | 135.80%2.52B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --1M | -75.00%1M | -75.00%1M | --0 | --0 | --0 | -92.73%4M | -92.73%4M | --9M | --13M |
-Long term debt | ---- | 7.87%137M | 7.87%137M | ---- | ---- | ---- | 36.56%127M | 36.56%127M | ---- | ---- |
Non current accrued expenses | -0.60%5.78B | 2.62%5.83B | 2.62%5.83B | 7.55%5.8B | 10.49%5.79B | 9.99%5.81B | 4.93%5.68B | 4.93%5.68B | 1.89%5.39B | -8.31%5.24B |
Derivative product liabilities | 2.94%280M | -17.72%274M | -17.72%274M | -10.12%222M | 15.61%237M | 97.10%272M | 129.66%333M | 129.66%333M | 139.81%247M | 120.43%205M |
Long term provisions | -30.28%2.92B | -13.36%3.54B | -13.36%3.54B | 16.99%3.77B | 30.07%4.2B | 34.12%4.19B | 33.34%4.09B | 33.34%4.09B | -11.08%3.23B | -11.13%3.23B |
Employee benefits | ---- | 3.33%155M | 3.33%155M | ---- | ---- | ---- | -35.34%150M | -35.34%150M | ---- | ---- |
Total non current liabilities | -10.55%6.82B | -20.08%7B | -20.08%7B | -10.11%6.86B | 2.77%7.31B | 12.37%7.62B | 31.95%8.75B | 31.95%8.75B | 14.41%7.63B | 15.96%7.11B |
Shareholders'equity | ||||||||||
Share capital | 12.27%4.2B | 11.09%4.23B | 11.09%4.23B | -1.86%3.75B | -2.22%3.75B | -2.43%3.74B | -0.99%3.81B | -0.99%3.81B | -0.57%3.82B | -0.21%3.84B |
-common stock | 16.40%3.26B | 14.74%3.29B | 14.74%3.29B | -2.47%2.81B | -2.94%2.81B | -3.22%2.8B | -1.31%2.86B | -1.31%2.86B | -0.76%2.88B | -0.28%2.89B |
Additional paid-in capital | 8.70%25M | 0.00%41M | 0.00%41M | 0.00%33M | 0.00%28M | -8.00%23M | -10.87%41M | -10.87%41M | -10.81%33M | -15.15%28M |
Retained earnings | 31.52%217M | -42.78%214M | -42.78%214M | -38.68%233M | -21.97%348M | 236.73%165M | 199.20%374M | 199.20%374M | 413.51%380M | 725.93%446M |
Gains losses not affecting retained earnings | 50.64%-77M | 26.13%-164M | 26.13%-164M | -3,550.00%-69M | -267.57%-124M | -247.17%-156M | -252.05%-222M | -252.05%-222M | -98.18%2M | -62.44%74M |
Other equity interest | --63M | -12.73%48M | -12.73%48M | ---- | ---- | ---- | --55M | --55M | ---- | ---- |
Noncontrolling interests | 10.77%144M | 4.27%122M | 4.27%122M | 9.60%137M | 17.95%138M | 22.64%130M | 11.43%117M | 11.43%117M | 22.55%125M | 19.39%117M |
Total equity | -11.21%8.75B | -19.38%8.66B | -19.38%8.66B | -5.23%9.52B | -0.04%9.58B | 4.58%9.86B | 16.42%10.74B | 16.42%10.74B | 7.78%10.05B | 2.35%9.59B |
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.