(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 8.62%405.15B | 8.62%405.15B | 9.96%525.07B | 17.81%545.28B | 11.28%485.57B | -7.85%373.01B | -7.85%373.01B | -1.00%477.51B | -11.61%462.86B | -9.75%436.36B |
-Cash and cash equivalents | 10.83%401.32B | 10.83%401.32B | 11.92%520.75B | 19.34%542.21B | 10.49%477.7B | -9.79%362.1B | -9.79%362.1B | -3.51%465.3B | -13.23%454.32B | -10.56%432.36B |
-Accounts receivable | 2.93%655.46B | 2.93%655.46B | 8.60%622.08B | 8.10%612.54B | 9.70%593.8B | 21.89%636.8B | 21.89%636.8B | 22.57%572.81B | 14.70%566.62B | 3.67%541.28B |
-Notes receivable | -9.21%171.78B | -9.21%171.78B | -29.04%169.75B | -22.28%189.45B | -24.10%186.9B | -23.85%189.22B | -23.85%189.22B | -18.77%239.23B | -19.30%243.75B | -20.40%246.26B |
Total current assets | 3.16%2.22T | 3.16%2.22T | 7.27%2.46T | 12.52%2.45T | 12.58%2.27T | 14.78%2.16T | 14.78%2.16T | 21.20%2.29T | 14.21%2.17T | 6.82%2.02T |
Non current assets | ||||||||||
-Accumulated depreciation | -4.27%-3.09T | -4.27%-3.09T | -3.22%-3.11T | -2.65%-3.07T | -2.62%-3T | -3.47%-2.96T | -3.47%-2.96T | -6.12%-3.01T | -5.66%-2.99T | -3.47%-2.92T |
-Long term equity investment | 8.90%95.56B | 8.90%95.56B | -64.35%91.82B | -64.80%90.23B | -66.18%85.89B | -64.20%87.75B | -64.20%87.75B | 258.91%257.53B | 234.20%256.35B | 220.65%253.95B |
-Including:Held to maturity investments | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --695M | ---- | ---- |
-Goodwill | 5.32%1.32T | 5.32%1.32T | 2.45%1.31T | -0.28%1.28T | -1.64%1.25T | -0.16%1.25T | -0.16%1.25T | 1.98%1.28T | 4.22%1.29T | 3.13%1.28T |
Regulatory assets | 4.20%790.46B | 4.20%790.46B | 37.55%765.98B | 36.22%750.79B | 36.52%719.17B | 20.44%758.61B | 20.44%758.61B | 22.57%556.88B | 14.64%551.15B | 3.51%526.8B |
Non current deferred assets | 13.97%328.98B | 13.97%328.98B | 3,134.23%331.61B | 3,414.04%336.61B | 2,206.93%300.43B | 20.62%288.66B | 20.62%288.66B | -26.40%10.25B | -32.60%9.58B | -9.62%13.02B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 27.94%421.76B | 27.94%421.76B | 133.50%644.06B | 242.31%572.61B | 166.17%470.61B | 334.71%329.67B | 334.71%329.67B | -26.62%275.83B | -55.76%167.28B | -60.13%176.81B |
-Current debt | 30.30%386.2B | 30.30%386.2B | 150.25%607.57B | 298.67%536.74B | 201.03%436.8B | 560.23%296.38B | 560.23%296.38B | -29.80%242.79B | -61.05%134.63B | -64.62%145.1B |
-Current capital lease obligation | 6.84%35.56B | 6.84%35.56B | 10.45%36.49B | 9.89%35.87B | 6.65%33.82B | 7.55%33.28B | 7.55%33.28B | 10.04%33.04B | 0.71%32.64B | -4.94%31.71B |
-accounts payable | -12.92%309.93B | -12.92%309.93B | -12.45%344.07B | -1.51%360.5B | 3.74%364.53B | 5.12%355.93B | 5.12%355.93B | 19.89%393B | 17.27%366.03B | 10.71%351.4B |
-Total tax payable | -2.48%371.69B | -2.48%371.69B | -41.03%358.18B | -38.20%377.96B | -39.15%369.78B | -35.58%381.15B | -35.58%381.15B | 35.51%607.38B | 31.90%611.58B | 27.86%607.68B |
-Other payable | 35.34%242.66B | 35.34%242.66B | -56.11%214.44B | -55.23%204.87B | -54.81%192.56B | -0.07%179.3B | -0.07%179.3B | 24.18%488.64B | 14.07%457.57B | 7.97%426.12B |
Current accrued expenses | 2.10%373.54B | 2.10%373.54B | 4.89%393.78B | 3.18%347.77B | 7.80%356.68B | 12.94%365.85B | 12.94%365.85B | 12.44%375.43B | 8.72%337.06B | 1.20%330.87B |
Current liabilities | 5.41%1.44T | 5.41%1.44T | 28.81%1.73T | 39.83%1.65T | 32.43%1.51T | 28.71%1.37T | 28.71%1.37T | -0.40%1.34T | -10.85%1.18T | -17.25%1.14T |
Non current liabilities | ||||||||||
-Long term debt | 8.52%92.6B | 8.52%92.6B | 15.13%88.9B | 15.51%87.8B | 12.41%83.53B | 30.51%85.33B | 30.51%85.33B | 17.30%77.22B | 7.00%76.01B | -0.18%74.3B |
Non current accrued expenses | 5.99%1.22T | 5.99%1.22T | 5.04%1.23T | 5.15%1.22T | 1.57%1.17T | 1.38%1.15T | 1.38%1.15T | 3.00%1.17T | 2.31%1.16T | 0.58%1.15T |
Long term provisions | 22.22%2.95B | 22.22%2.95B | -98.38%2.92B | -98.65%2.43B | -98.69%2.36B | -98.66%2.42B | -98.66%2.42B | 2,943.80%180.32B | 3,079.02%180.35B | 3,674.89%179.65B |
Employee benefits | -9.21%171.78B | -9.21%171.78B | -29.04%169.75B | -22.28%189.45B | -24.10%186.9B | -23.85%189.22B | -23.85%189.22B | -18.77%239.23B | -19.30%243.75B | -20.40%246.26B |
Regulatory liabilities | -0.62%-15.33B | -0.62%-15.33B | -0.73%-16.04B | -4.44%-16.16B | -4.05%-15.07B | -9.48%-15.24B | -9.48%-15.24B | -22.55%-15.93B | -17.13%-15.47B | -9.57%-14.49B |
Total non current liabilities | 3.69%1.81T | 3.69%1.81T | 7.02%2.08T | 13.17%2.03T | 7.53%1.88T | 5.69%1.75T | 5.69%1.75T | 8.58%1.95T | 0.25%1.79T | -5.67%1.75T |
Shareholders'equity | ||||||||||
Share capital | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B |
-common stock | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B | 0.00%174.76B |
Additional paid-in capital | 0.02%404.94B | 0.02%404.94B | 0.02%404.93B | 0.05%405.04B | 0.08%404.86B | 0.43%404.84B | 0.43%404.84B | 0.07%404.84B | 0.07%404.84B | 0.02%404.55B |
Gains losses not affecting retained earnings | 159.88%330.39B | 159.88%330.39B | 57.60%349.06B | 74.83%312.92B | 500.33%161.23B | 251.75%127.13B | 251.75%127.13B | 241.04%221.48B | 219.77%178.99B | 116.53%26.86B |
Other equity interest | 7.23%231.61B | 7.23%231.61B | --256.42B | --251.69B | --208.01B | 11.82%215.99B | 11.82%215.99B | ---- | ---- | ---- |
Total equity | 6.30%5.42T | 6.30%5.42T | 6.00%5.62T | 8.09%5.57T | 6.35%5.26T | 7.25%5.1T | 7.25%5.1T | 11.55%5.3T | 8.57%5.15T | 4.44%4.94T |
No Data