(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 | -17.09%3.19B | 493.23%3.68B | 493.23%3.68B | -8.80%1.97B | -27.46%1.09B | 258.90%3.85B | -7.88%620M | -7.88%620M | -24.40%2.16B | -47.92%1.5B |
-Cash and cash equivalents | -17.09%3.19B | 493.23%3.68B | 493.23%3.68B | -8.80%1.97B | -27.46%1.09B | 258.90%3.85B | -7.88%620M | -7.88%620M | -24.40%2.16B | -47.92%1.5B |
-Accounts receivable | 33.48%4.22B | 16.14%4.21B | 16.14%4.21B | 0.20%3.56B | -18.09%3.13B | -2.32%3.16B | 17.21%3.62B | 17.21%3.62B | 36.23%3.56B | 40.23%3.82B |
-Notes receivable | ---- | -12.61%97M | -12.61%97M | ---- | ---- | ---- | -36.21%111M | -36.21%111M | ---- | ---- |
-Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | --537M | --537M | ---- | ---- |
Prepaid assets | 0.00%2.5B | 0.00%2.5B | 0.00%2.5B | 0.00%2.5B | 0.00%2.5B | -28.33%2.5B | -28.33%2.5B | -28.33%2.5B | -28.33%2.5B | -28.33%2.5B |
Holding assets for sale | --685M | -52.46%58M | -52.46%58M | ---- | ---- | ---- | -11.59%122M | -11.59%122M | ---- | ---- |
Total current assets | 15.19%11.89B | 55.10%11.37B | 55.10%11.37B | 8.09%9.62B | -17.67%7.62B | 21.82%10.32B | -1.23%7.33B | -1.23%7.33B | 2.05%8.9B | 10.95%9.26B |
Non current assets | ||||||||||
-Accumulated depreciation | -5.36%-37.05B | -5.70%-36.6B | -5.70%-36.6B | -6.01%-36.32B | -6.80%-35.55B | -8.51%-35.17B | -8.45%-34.63B | -8.45%-34.63B | -9.28%-34.26B | -8.71%-33.28B |
-Long term equity investment | 7.69%61.1B | 20.08%60.66B | 20.08%60.66B | 22.65%63.23B | 12.62%56.38B | 21.21%56.74B | 8.27%50.52B | 8.27%50.52B | 17.04%51.55B | 12.28%50.06B |
-Including:Held to maturity investments | ---- | 109.28%1.29B | 109.28%1.29B | ---- | ---- | ---- | 263.31%614M | 263.31%614M | ---- | ---- |
Financial assets | ---- | 70.33%155M | 70.33%155M | ---- | ---- | ---- | 89.58%91M | 89.58%91M | ---- | ---- |
Non current note receivables | ---- | 24.49%1.33B | 24.49%1.33B | ---- | ---- | ---- | 110.22%1.07B | 110.22%1.07B | ---- | ---- |
-Goodwill | 0.05%12.84B | -2.42%12.53B | -2.42%12.53B | -1.56%12.85B | 2.84%12.56B | 8.36%12.84B | 2.07%12.84B | 2.07%12.84B | 3.58%13.05B | -0.95%12.22B |
Defined pension benefit | ---- | -7.99%518M | -7.99%518M | ---- | ---- | ---- | 80.45%563M | 80.45%563M | ---- | ---- |
Regulatory assets | 33.48%4.22B | 15.37%4.36B | 15.37%4.36B | 0.20%3.56B | -37.78%3.13B | -30.09%3.16B | -16.23%3.78B | -16.23%3.78B | 36.23%3.56B | 84.62%5.03B |
Non current deferred assets | ---- | 28.73%457M | 28.73%457M | ---- | ---- | ---- | 42.57%355M | 42.57%355M | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -44.73%3.47B | -64.00%2.94B | -64.00%2.94B | -67.79%2.36B | -24.80%5.31B | -7.30%6.27B | 25.81%8.16B | 25.81%8.16B | -30.58%7.32B | -8.31%7.07B |
-Current debt | -44.73%3.47B | -64.00%2.94B | -64.00%2.94B | -67.79%2.36B | -24.80%5.31B | -7.30%6.27B | 25.81%8.16B | 25.81%8.16B | -30.58%7.32B | -8.31%7.07B |
-accounts payable | 15.93%6.94B | 11.59%4.83B | 11.59%4.83B | -11.08%6.97B | -5.34%5.59B | 5.44%5.99B | 3.51%4.33B | 3.51%4.33B | 57.05%7.84B | 28.79%5.9B |
-Total tax payable | 7.38%75.64B | 17.19%74.21B | 17.19%74.21B | 20.92%77.55B | 13.59%70.28B | 20.80%70.45B | 9.59%63.33B | 9.59%63.33B | 16.55%64.13B | 11.79%61.87B |
-Dividends payable | 4.67%1.01B | 5.27%979M | 5.27%979M | 5.85%977M | 8.26%970M | 7.48%963M | 5.80%930M | 5.80%930M | 6.83%923M | 3.70%896M |
-Other payable | 19.36%8.22B | 14.27%5.29B | 14.27%5.29B | 27.07%7.38B | 32.53%7.13B | 30.67%6.89B | 10.33%4.63B | 10.33%4.63B | 13.47%5.81B | 10.78%5.38B |
Current accrued expenses | 23.63%905M | 36.68%913M | 36.68%913M | 21.11%832M | 16.26%722M | 26.42%732M | 15.77%668M | 15.77%668M | 18.24%687M | 8.76%621M |
Current provisions | ---- | -81.23%122M | -81.23%122M | ---- | ---- | ---- | --650M | --650M | ---- | ---- |
Current deferred liabilities | ---- | 11.29%69M | 11.29%69M | ---- | ---- | ---- | -31.11%62M | -31.11%62M | ---- | ---- |
Current liabilities | -8.96%12.71B | -30.11%11.82B | -30.11%11.82B | -33.59%11.13B | -13.06%12.59B | 0.25%13.96B | 29.64%16.91B | 29.64%16.91B | -1.26%16.77B | 5.55%14.48B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --1.21B |
-Long term debt | ---- | 5.80%401M | 5.80%401M | ---- | ---- | ---- | -0.26%379M | -0.26%379M | ---- | ---- |
Non current accrued expenses | 6.09%84.3B | 6.59%83.07B | 6.59%83.07B | 7.35%82.8B | 10.10%79.94B | 12.74%79.46B | 10.98%77.93B | 10.98%77.93B | 11.32%77.13B | 8.06%72.61B |
Derivative product liabilities | ---- | -29.80%106M | -29.80%106M | ---- | ---- | ---- | 221.28%151M | 221.28%151M | ---- | ---- |
Long term provisions | 7.69%61.1B | 20.19%60.26B | 20.19%60.26B | 22.65%63.23B | 12.62%56.38B | 21.21%56.74B | 8.34%50.14B | 8.34%50.14B | 17.04%51.55B | 12.28%50.06B |
Employee benefits | ---- | -12.61%97M | -12.61%97M | ---- | ---- | ---- | -36.21%111M | -36.21%111M | ---- | ---- |
Total non current liabilities | 4.68%88.35B | 7.22%86.03B | 7.22%86.03B | 9.63%88.69B | 8.53%82.87B | 16.84%84.41B | 13.29%80.23B | 13.29%80.23B | 12.35%80.9B | 10.55%76.36B |
Shareholders'equity | ||||||||||
Share capital | 2.32%32.5B | 3.20%32.5B | 3.20%32.5B | 4.35%32.5B | 9.31%32.13B | 4.67%31.76B | 4.27%31.49B | 4.27%31.49B | 3.44%31.15B | -2.38%29.39B |
-common stock | 2.52%30B | 3.47%30B | 3.47%30B | 4.73%30B | 10.17%29.63B | 8.95%29.26B | 8.53%29B | 8.53%29B | 7.61%28.65B | 1.03%26.89B |
Additional paid-in capital | ---- | --0 | --0 | 1.11%728M | 1.53%728M | 1.12%725M | -0.96%722M | -0.96%722M | -2.17%720M | -2.32%717M |
Retained earnings | ---- | 13.21%120M | 13.21%120M | ---- | ---- | ---- | -61.17%106M | -61.17%106M | ---- | ---- |
Gains losses not affecting retained earnings | -58.25%377M | -94.87%49M | -94.87%49M | 51.93%1.1B | 171.95%508M | 159.92%903M | 166.60%955M | 166.60%955M | 136.66%724M | 70.90%-706M |
Other equity interest | 15.76%2.69B | -34.18%491M | -34.18%491M | 35.85%2.86B | 40.21%2.36B | 21.50%2.32B | -9.36%746M | -9.36%746M | -16.22%2.1B | -14.89%1.68B |
Noncontrolling interests | 11.15%10.78B | 8.17%10.31B | 8.17%10.31B | -14.26%10B | 4.93%9.78B | 9.92%9.7B | 12.96%9.54B | 12.96%9.54B | 55.27%11.66B | 29.90%9.32B |
Total equity | 7.40%128.03B | 9.35%125.03B | 9.35%125.03B | 5.01%122.65B | 7.24%117.03B | 13.33%119.2B | 9.72%114.35B | 9.72%114.35B | 11.75%116.8B | 7.84%109.13B |
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.