COLFORM
0341
CBHB
0339
NORTHERN
0340
4
TECHSTORE
0343
5
SET
0337
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -8.96%3.54B | -8.96%3.54B | -4.63%3.52B | 40.29%5.38B | 32.34%3.62B | 27.64%3.88B | 27.64%3.88B | 17.82%3.69B | 28.96%3.83B | 4.84%2.74B |
-Cash and cash equivalents | -8.96%3.54B | -8.96%3.54B | -4.63%3.52B | 40.29%5.38B | 32.34%3.62B | 27.64%3.88B | 27.64%3.88B | 17.82%3.69B | 28.96%3.83B | 4.84%2.74B |
-Including:Cash | ---- | ---- | ---- | ---- | ---- | 26.04%2.7B | 26.04%2.7B | ---- | ---- | ---- |
-Including:Cash equivalents | ---- | ---- | ---- | ---- | ---- | 31.42%1.19B | 31.42%1.19B | ---- | ---- | ---- |
Receivables | 61.91%553.24M | 61.91%553.24M | -28.46%770.39M | -13.00%635.72M | -3.54%732.48M | 25.07%341.7M | 25.07%341.7M | 69.85%1.08B | -11.42%730.73M | -6.46%759.34M |
-Accounts receivable | 622.77%551.48M | 622.77%551.48M | -32.16%670.74M | -18.58%527.05M | -8.15%628.85M | 1.19%76.3M | 1.19%76.3M | 71.33%988.72M | -16.31%647.32M | -9.59%684.67M |
-Other receivables | -99.34%1.76M | -99.34%1.76M | 13.03%99.65M | 30.29%108.67M | 38.79%103.63M | 34.18%265.4M | 34.18%265.4M | 54.88%88.16M | 61.85%83.41M | 37.00%74.67M |
Inventory | 4.29%186.79M | 4.29%186.79M | 3.19%178.23M | 19.09%194.45M | 20.71%190.12M | 18.92%179.1M | 18.92%179.1M | 24.51%172.72M | 23.87%163.28M | 24.24%157.5M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | 36.36%300M | 36.36%300M | ---- | ---- | ---- |
Restricted cash | 1,572.00%10.03M | 1,572.00%10.03M | 1,469.07%9.79M | 1,601.29%10.58M | 1,774.45%11M | 0.00%600K | 0.00%600K | 49.28%624K | 56.68%622K | 54.88%587K |
Tax assets-Current | ---- | ---- | ---- | ---- | ---- | -41.94%63.4M | -41.94%63.4M | ---- | ---- | ---- |
Hedging assets-current | ---- | ---- | ---- | --134K | --534K | ---- | ---- | 14.61%1.06M | ---- | ---- |
Holding assets for sale | -98.73%17.81M | -98.73%17.81M | -10.62%1.01B | 2.91%1.16B | 35.38%1.45B | --1.41B | --1.41B | --1.13B | --1.13B | --1.07B |
Total current assets | -30.31%4.3B | -30.31%4.3B | -9.62%5.49B | 26.01%7.38B | 27.11%6.01B | 62.66%6.18B | 62.66%6.18B | 55.57%6.07B | 49.01%5.86B | 33.10%4.73B |
Non current assets | ||||||||||
Net PPE | -2.64%14.7B | -2.64%14.7B | -6.95%14.46B | -5.15%14.88B | -5.04%15.12B | -5.67%15.1B | -5.67%15.1B | -6.04%15.54B | -4.55%15.69B | -3.70%15.92B |
-Gross PP&E | -46.30%14.7B | -46.30%14.7B | -6.95%14.46B | -5.15%14.88B | -5.04%15.12B | 0.81%27.38B | 0.81%27.38B | -6.04%15.54B | -4.55%15.69B | -3.70%15.92B |
-Accumulated depreciation | ---- | ---- | ---- | ---- | ---- | -10.10%-12.28B | -10.10%-12.28B | ---- | ---- | ---- |
Investment properties | 124.72%2.44B | 124.72%2.44B | 20.85%1.32B | 29.61%1.4B | 3.67%1.09B | -47.84%1.09B | -47.84%1.09B | -53.93%1.09B | -51.78%1.08B | -49.56%1.05B |
Prepaid assets-non current | ---- | ---- | ---- | ---- | ---- | -2.11%32.5M | -2.11%32.5M | ---- | ---- | ---- |
Total investment | 25.32%2.63B | 25.32%2.63B | 10.79%2.51B | 11.40%2.54B | 16.55%2.61B | -8.42%2.1B | -8.42%2.1B | 12.91%2.26B | 18.13%2.28B | 18.64%2.24B |
-Long-term equity investment | 8.80%2.15B | 8.80%2.15B | -1.20%2.04B | 13.49%2.37B | 18.83%2.44B | -6.05%1.98B | -6.05%1.98B | 13.95%2.07B | 20.43%2.09B | 21.11%2.05B |
-Financial asset investment | 294.79%478.88M | 294.79%478.88M | 136.77%465.78M | -11.12%171.7M | -8.43%171.07M | -35.10%121.3M | -35.10%121.3M | 3.07%196.72M | -2.08%193.17M | -3.09%186.82M |
-Including:Financial assets designated as fair value through profit or loss, Total | 711.32%408.1M | 711.32%408.1M | 225.47%404.45M | -16.02%101.71M | -14.82%100.8M | -57.73%50.3M | -57.73%50.3M | 4.23%124.27M | -6.17%121.1M | -7.26%118.35M |
-Including:Available-for-sale securities | -0.30%70.78M | -0.30%70.78M | -15.36%61.33M | -2.89%69.99M | 2.63%70.27M | 4.57%71M | 4.57%71M | 1.13%72.46M | 5.66%72.07M | 5.06%68.47M |
Long-term accounts receivable and other receivables | --54.7M | --54.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Finance lease receivables-Non current | ---- | ---- | ---- | ---- | ---- | 6.32%323.1M | 6.32%323.1M | ---- | ---- | ---- |
Goodwill and other intangible assets | -5.96%4B | -5.96%4B | -10.69%3.84B | -1.89%4.3B | 5.31%4.34B | 4.15%4.25B | 4.15%4.25B | 2.29%4.3B | 5.67%4.38B | -0.40%4.12B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | 9.98%466M | 9.98%466M | ---- | ---- | ---- |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | 3.48%3.79B | 3.48%3.79B | ---- | ---- | ---- |
Deferred tax assets-non current | -2.06%42.31M | -2.06%42.31M | 16.27%42.4M | 15.12%42.52M | 48.28%43.58M | 46.94%43.2M | 46.94%43.2M | 17.92%36.46M | 19.22%36.94M | -23.35%29.39M |
Other non current assets | --390.6M | --390.6M | -6.53%335.75M | 4.68%375.43M | 10.60%375.48M | ---- | ---- | 599.86%359.2M | 591.42%358.64M | 590.42%339.47M |
Total non current assets | 5.77%24.26B | 5.77%24.26B | -4.60%22.51B | -1.21%23.54B | -0.53%23.57B | -7.63%22.94B | -7.63%22.94B | -6.39%23.59B | -4.07%23.83B | -4.14%23.7B |
Total assets | -1.88%28.57B | -1.88%28.57B | -5.63%28B | 4.16%30.92B | 4.07%29.58B | 1.69%29.12B | 1.69%29.12B | 1.92%29.67B | 3.18%29.68B | 0.53%28.43B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Financial liabilities | 51.02%355.19M | 51.02%355.19M | -46.43%241.91M | -59.08%312.6M | -65.43%224.14M | -75.95%235.2M | -75.95%235.2M | 4.23%451.61M | 82.27%764M | 57.16%648.32M |
-Financial or other derivative investment liabilities | ---- | ---- | --7.63M | ---- | -80.75%644K | --0 | --0 | --0 | --0 | 773.37%3.35M |
-Current debt and capital lease obligation | 51.02%355.19M | 51.02%355.19M | -48.12%234.28M | -59.08%312.6M | -65.35%223.5M | -75.85%235.2M | -75.85%235.2M | 4.23%451.61M | 82.27%764M | 56.49%644.97M |
-Including:Current debt | 100.87%282.43M | 100.87%282.43M | -57.57%152.6M | -68.99%208.53M | -77.80%124.67M | -84.27%140.6M | -84.27%140.6M | 0.47%359.65M | 94.24%672.43M | 72.11%561.63M |
-Including:Current capital Lease obligation | -23.08%72.76M | -23.08%72.76M | -11.17%81.68M | 13.65%104.07M | 18.59%98.83M | 18.55%94.6M | 18.55%94.6M | 22.08%91.96M | 25.48%91.57M | -2.89%83.34M |
Payables | 157.91%2.99B | 157.91%2.99B | 2.05%3.25B | 5.75%2.85B | 2.31%3.27B | 1.02%1.16B | 1.02%1.16B | 16.78%3.19B | 2.61%2.69B | 26.71%3.2B |
-accounts payable | 528.80%2.93B | 528.80%2.93B | 2.80%2.83B | 2.40%2.67B | 5.18%2.65B | -11.08%465.3M | -11.08%465.3M | 3.91%2.75B | 2.52%2.61B | 2.73%2.52B |
-Total tax payable | 25.42%42.77M | 25.42%42.77M | 143.95%75.37M | 497.64%105.07M | 47.27%30.07M | 63.94%34.1M | 63.94%34.1M | 172.07%30.89M | 60.43%17.58M | 13.38%20.42M |
-Dividends payable | ---- | ---- | -0.00%340.06M | ---- | 0.00%510.1M | ---- | ---- | --340.07M | ---- | --510.1M |
-Other payable | -97.19%18.52M | -97.19%18.52M | -86.27%8.94M | 6.90%71.07M | -45.08%81.08M | 9.36%658.8M | 9.36%658.8M | -7.77%65.06M | -3.28%66.49M | 180.02%147.64M |
Current provisions | ---- | ---- | ---- | ---- | ---- | 0.00%8.5M | 0.00%8.5M | ---- | ---- | ---- |
Pension and other retirement benefit plans | ---- | ---- | ---- | ---- | ---- | 9.43%34.8M | 9.43%34.8M | ---- | ---- | ---- |
Accrued and deferred income | ---- | ---- | ---- | ---- | ---- | 13.02%1.65B | 13.02%1.65B | ---- | ---- | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | -52.84%58.2M | -52.84%58.2M | ---- | ---- | ---- |
Current liabilities | 6.26%3.34B | 6.26%3.34B | -3.97%3.49B | -8.59%3.16B | -9.11%3.5B | -16.09%3.15B | -16.09%3.15B | 15.06%3.64B | 13.59%3.46B | 30.98%3.85B |
Non current liabilities | ||||||||||
Non current financial liabilities | 1.58%12.97B | 1.58%12.97B | -4.18%12.4B | 13.49%14.67B | 8.72%13.03B | 7.04%12.77B | 7.04%12.77B | 1.77%12.94B | 5.38%12.93B | 0.35%11.98B |
-Long term debt and capital lease obligation | 1.55%12.96B | 1.55%12.96B | -4.18%12.4B | 13.49%14.67B | 8.72%13.03B | 7.04%12.77B | 7.04%12.77B | 1.77%12.94B | 5.38%12.93B | 0.35%11.98B |
-Including:Long term debt | -1.14%11.94B | -1.14%11.94B | -6.94%11.39B | 14.87%14B | 9.28%12.33B | 7.60%12.08B | 7.60%12.08B | 1.21%12.24B | 4.34%12.19B | -0.36%11.28B |
-Including:Long term capital lease obligation | 48.54%1.03B | 48.54%1.03B | 43.75%1.01B | -9.39%667.59M | -0.36%696.9M | -1.85%690.1M | -1.85%690.1M | 12.61%702.71M | 26.26%736.75M | 13.35%699.39M |
-Derivative product liabilities | --3.96M | --3.96M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Long term accounts payable and other payables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -24.05%7.45M | -24.50%7.07M |
Long term provisions | ---- | ---- | ---- | ---- | ---- | -2.33%4.2M | -2.33%4.2M | ---- | ---- | ---- |
Long term pension and other post-retirement benefit plans | ---- | ---- | ---- | ---- | ---- | -3.61%189.5M | -3.61%189.5M | ---- | ---- | ---- |
Non current deferred liabilities | -1.60%981.04M | -1.60%981.04M | -0.61%972.29M | 5.63%1.02B | 14.66%1.02B | 21.66%997M | 21.66%997M | 30.13%978.24M | 41.24%966.42M | 41.87%891.74M |
Non current accrued and deferred income | ---- | ---- | ---- | ---- | ---- | --1.7M | --1.7M | ---- | ---- | ---- |
Other non current liabilities | --237.67M | --237.67M | 17.33%227.61M | 0.24%212.39M | 1.19%206.18M | ---- | ---- | 9.13%194M | 9.72%211.88M | 8.18%203.75M |
Total non current liabilities | 1.63%14.19B | 1.63%14.19B | -3.64%13.6B | 12.69%15.9B | 8.94%14.26B | 7.76%13.96B | 7.76%13.96B | 3.35%14.11B | 7.29%14.11B | 2.49%13.09B |
Total liabilities | 2.48%17.53B | 2.48%17.53B | -3.71%17.09B | 8.51%19.06B | 4.84%17.76B | 2.41%17.1B | 2.41%17.1B | 5.55%17.75B | 8.47%17.57B | 7.82%16.93B |
Shareholders'equity | ||||||||||
Share capital | -0.00%1.76B | -0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B |
-common stock | -0.00%1.76B | -0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B | 0.00%1.76B |
Retained earnings | --9.02B | --9.02B | --9.48B | ---- | --9.16B | ---- | ---- | ---- | ---- | ---- |
Less: Treasury stock | -0.00%935.66M | -0.00%935.66M | 0.00%935.66M | 0.00%935.66M | 0.00%935.66M | -0.93%935.7M | -0.93%935.7M | -0.93%935.66M | -0.93%935.66M | -0.93%935.66M |
Other reserves | -82.74%2.07B | -82.74%2.07B | -88.33%1.39B | -1.39%11.9B | -76.33%2.7B | 1.55%12B | 1.55%12B | -1.98%11.9B | 650.34%12.07B | -7.42%11.39B |
Total stockholders'equity | -7.07%11.92B | -7.07%11.92B | -8.13%11.69B | -1.30%12.73B | 3.83%12.69B | 1.52%12.83B | 1.52%12.83B | -1.79%12.73B | -2.18%12.9B | -6.89%12.22B |
Noncontrolling interests | -8.18%-882.14M | -8.18%-882.14M | 2.94%-786.84M | -11.67%-878.91M | -18.15%-862.99M | -15.35%-815.4M | -15.35%-815.4M | -21.34%-810.66M | -27.72%-787.05M | -30.99%-730.43M |
Total equity | -8.10%11.04B | -8.10%11.04B | -8.48%10.91B | -2.14%11.85B | 2.92%11.83B | 0.70%12.01B | 0.70%12.01B | -3.04%11.92B | -3.64%12.11B | -8.57%11.49B |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
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.