(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 | 13.55%1.92B | 6.04%1.26B | 6.04%1.26B | 238.05%2.53B | 411.41%2.87B | 169.54%1.69B | 46.08%1.19B | 46.08%1.19B | -50.95%749M | -76.14%561M |
-Cash and cash equivalents | 18.37%1.9B | 21.26%1.2B | 21.26%1.2B | 545.45%2.41B | 616.32%2.77B | 177.85%1.61B | 39.55%988M | 39.55%988M | -74.10%374M | -83.03%386M |
-Accounts receivable | 10.52%1.04B | 0.87%1.05B | 0.87%1.05B | 3.48%982M | 1.63%1B | -4.18%941M | 0.19%1.04B | 0.19%1.04B | -0.21%949M | -5.48%984M |
-Notes receivable | -3.31%525M | 1.71%535M | 1.71%535M | -4.26%562M | -5.44%521M | 11.04%543M | 3.95%526M | 3.95%526M | 5.77%587M | 6.78%551M |
Prepaid assets | ---- | 0.00%110M | 0.00%110M | ---- | ---- | ---- | 0.00%110M | 0.00%110M | ---- | ---- |
Current deferred assets | ---- | -4.79%139M | -4.79%139M | ---- | ---- | ---- | 4.29%146M | 4.29%146M | ---- | ---- |
Holding assets for sale | ---- | ---- | ---- | ---- | ---- | 1.90%215M | ---- | ---- | --129M | --207M |
Total current assets | 1.03%3.42B | 3.91%2.92B | 3.91%2.92B | 73.22%4.06B | 97.68%4.43B | 44.72%3.39B | 14.59%2.81B | 14.59%2.81B | -22.17%2.34B | -42.27%2.24B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | 11.19%-849M | 11.19%-849M | ---- | ---- | ---- | 3.63%-956M | 3.63%-956M | ---- | ---- |
Investment properties | -18.99%384M | -21.86%379M | -21.86%379M | -43.27%333M | -17.87%386M | 22.16%474M | 46.97%485M | 46.97%485M | 77.34%587M | 298.31%470M |
-Long term equity investment | -5.87%3.09B | -5.44%3.11B | -5.44%3.11B | -21.21%3.05B | -16.19%3.32B | -17.80%3.29B | -17.32%3.29B | -17.32%3.29B | -2.54%3.87B | -0.98%3.96B |
-Including:Financial assets designated as fair value through profit or loss, Total | -32.65%262M | -34.25%263M | -34.25%263M | -52.31%237M | -31.51%263M | 30.54%389M | 70.21%400M | 70.21%400M | 106.22%497M | 937.84%384M |
-Including:Available-for-sale securities | 43.53%122M | 36.47%116M | 36.47%116M | 6.67%96M | 43.02%123M | -5.56%85M | -10.53%85M | -10.53%85M | 0.00%90M | 6.17%86M |
-Including:Held to maturity investments | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Financial assets | 2.44%42M | 54.76%65M | 54.76%65M | 29.03%40M | -20.51%62M | -65.83%41M | -57.58%42M | -57.58%42M | -68.04%31M | -37.60%78M |
Non current note receivables | -2.29%1.07B | -1.25%1.1B | -1.25%1.1B | -6.52%1.05B | -5.30%1.07B | -4.38%1.09B | -1.84%1.12B | -1.84%1.12B | -2.10%1.12B | -3.50%1.13B |
-Goodwill | 14.84%11.98B | 10.94%11.12B | 10.94%11.12B | 11.58%11.1B | 3.94%10.45B | 4.25%10.44B | -0.69%10.02B | -0.69%10.02B | -1.54%9.95B | -1.27%10.05B |
Defined pension benefit | -26.87%49M | -6.25%45M | -6.25%45M | -66.67%31M | -68.10%52M | -73.83%67M | -79.92%48M | -79.92%48M | -50.79%93M | -4.12%163M |
Regulatory assets | 10.52%1.04B | 5.01%1.19B | 5.01%1.19B | 3.48%982M | 1.63%1B | -4.18%941M | 1.07%1.14B | 1.07%1.14B | -0.21%949M | -5.48%984M |
Non current deferred assets | -6.25%90M | -3.19%91M | -3.19%91M | 6.10%87M | 3.37%92M | 11.63%96M | 27.03%94M | 27.03%94M | 12.33%82M | 58.93%89M |
Total assets | ---- | 5.88%72M | 5.88%72M | ---- | ---- | ---- | 0.00%68M | 0.00%68M | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -26.13%1B | -74.87%428M | -74.87%428M | 259.86%1.53B | 2,187.16%2.49B | 2,085.48%1.36B | 2,560.94%1.7B | 2,560.94%1.7B | 439.24%426M | 37.97%109M |
-Current debt | -27.56%941M | -77.41%372M | -77.41%372M | 300.00%1.48B | 4,780.00%2.44B | --1.3B | --1.65B | --1.65B | --370M | --50M |
-Current capital lease obligation | 7.14%60M | 0.00%56M | 0.00%56M | -5.36%53M | -10.17%53M | -9.68%56M | -12.50%56M | -12.50%56M | -29.11%56M | -25.32%59M |
-accounts payable | 16.94%145M | -23.63%181M | -23.63%181M | -8.02%149M | 5.23%161M | -32.24%124M | 4.41%237M | 4.41%237M | 3.18%162M | 4.79%153M |
-Total tax payable | -11.80%4.25B | -11.10%4.39B | -11.10%4.39B | -21.14%4.31B | -16.56%4.77B | -18.17%4.81B | -13.93%4.94B | -13.93%4.94B | -5.74%5.46B | -4.99%5.72B |
-Other payable | 6.89%388M | 5.06%374M | 5.06%374M | 6.07%367M | 5.73%369M | 3.42%363M | -0.28%356M | -0.28%356M | -2.26%346M | -2.79%349M |
Current accrued expenses | 2.12%627M | -4.32%798M | -4.32%798M | -7.08%656M | -8.32%617M | -14.72%614M | -12.21%834M | -12.21%834M | -15.35%706M | -3.99%673M |
Current provisions | 8.25%105M | -14.81%92M | -14.81%92M | -15.00%85M | -5.05%94M | -10.19%97M | 0.93%108M | 0.93%108M | -1.96%100M | -8.33%99M |
Current deferred liabilities | 11.27%928M | 11.96%992M | 11.96%992M | 11.71%935M | 7.41%942M | 1.21%834M | 1.37%886M | 1.37%886M | -0.12%837M | -4.98%877M |
Current liabilities | -5.53%3.54B | -33.90%3.23B | -33.90%3.23B | 12.51%3.85B | 80.21%4.92B | 61.22%3.74B | 89.50%4.89B | 89.50%4.89B | 9.93%3.42B | -1.37%2.73B |
Non current liabilities | ||||||||||
-Long term debt | 25.73%215M | 16.76%209M | 16.76%209M | 0.59%171M | -8.29%177M | -14.07%171M | -9.14%179M | -9.14%179M | -10.05%170M | 0.52%193M |
Non current accrued expenses | 12.47%451M | 7.97%447M | 7.97%447M | -4.59%395M | -9.87%402M | -16.28%401M | -17.53%414M | -17.53%414M | -12.47%414M | -7.47%446M |
Derivative product liabilities | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Long term provisions | -7.61%2.88B | -6.71%2.91B | -6.71%2.91B | -22.22%2.88B | -16.60%3.14B | -18.00%3.12B | -17.75%3.11B | -17.75%3.11B | -2.17%3.7B | -1.05%3.77B |
Employee benefits | -3.31%525M | 1.71%535M | 1.71%535M | -4.26%562M | -5.44%521M | 11.04%543M | 3.95%526M | 3.95%526M | 5.77%587M | 6.78%551M |
Total non current liabilities | -9.06%7.78B | -22.45%7.62B | -22.45%7.62B | -8.18%8.16B | 14.71%9.69B | 4.29%8.56B | 18.17%9.83B | 18.17%9.83B | -0.27%8.88B | -3.85%8.45B |
Shareholders'equity | ||||||||||
Share capital | -49.67%1.99B | -50.80%1.9B | -50.80%1.9B | -50.98%1.9B | -51.72%1.88B | 1.36%3.96B | 1.34%3.86B | 1.34%3.86B | 2.24%3.87B | 1.86%3.89B |
-common stock | -49.67%1.99B | -52.29%1.79B | -52.29%1.79B | -50.98%1.9B | -51.72%1.88B | 1.36%3.96B | 1.38%3.75B | 1.38%3.75B | 2.24%3.87B | 1.86%3.89B |
Additional paid-in capital | -2.49%1.41B | -1.96%1.5B | -1.96%1.5B | -2.55%1.49B | -6.10%1.49B | -8.61%1.44B | -8.85%1.53B | -8.85%1.53B | -8.77%1.53B | -5.81%1.59B |
Retained earnings | ---- | 23.46%100M | 23.46%100M | 20.00%102M | 24.00%93M | 10.53%84M | 15.71%81M | 15.71%81M | 26.87%85M | 10.29%75M |
Gains losses not affecting retained earnings | 1.19%-1.08B | 11.60%-1.02B | 11.60%-1.02B | 14.14%-1.13B | 7.81%-1B | -30.70%-1.09B | -42.42%-1.16B | -42.42%-1.16B | -59.98%-1.32B | -48.03%-1.09B |
Other equity interest | 1.31%464M | -35.82%43M | -35.82%43M | 2.33%439M | 13.46%472M | 2.92%458M | -35.58%67M | -35.58%67M | -7.34%429M | -2.12%416M |
Noncontrolling interests | -81.71%836M | -67.25%2.03B | -67.25%2.03B | -70.47%1.8B | -47.89%3.48B | -39.40%4.57B | -7.97%6.2B | -7.97%6.2B | -15.60%6.1B | -15.68%6.67B |
Total equity | -10.55%18.82B | -13.94%18.68B | -13.94%18.68B | -8.57%19.35B | -4.17%20.89B | -7.86%21.04B | -1.98%21.71B | -1.98%21.71B | -8.39%21.16B | -11.25%21.8B |
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.