(Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 104.22%106.4M | -25.62%42.1M | -25.62%42.1M | -18.69%40.9M | -54.14%33.8M | -4.23%52.1M | -44.29%56.6M | -44.29%56.6M | 44.54%50.3M | --73.7M |
-Cash and cash equivalents | 109.86%106.4M | -24.41%41.8M | -24.41%41.8M | -14.88%40.6M | -54.27%33.7M | -6.80%50.7M | -45.36%55.3M | -45.36%55.3M | 37.07%47.7M | --73.7M |
-Short-term investments | ---- | -76.92%300K | -76.92%300K | -88.46%300K | --100K | --1.4M | 225.00%1.3M | 225.00%1.3M | --2.6M | ---- |
Receivables | -18.82%185.9M | -2.37%172.8M | -2.37%172.8M | -27.60%186M | -5.44%241.7M | 133.20%229M | 93.44%177M | 93.44%177M | 108.30%256.9M | --255.6M |
-Accounts receivable | -33.79%149.9M | -7.11%162.1M | -7.11%162.1M | -27.35%184.6M | -6.53%238.9M | 130.55%226.4M | 93.89%174.5M | 93.89%174.5M | 106.03%254.1M | --255.6M |
-Taxes receivable | ---- | --0 | --0 | -50.00%1.4M | --2.8M | --2.6M | 66.67%2.5M | 66.67%2.5M | --2.8M | ---- |
-Other receivables | --36M | --10.7M | --10.7M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | 8.11%32M | -25.89%24.9M | -25.89%24.9M | -8.01%35.6M | -54.94%26M | 74.12%29.6M | 168.80%33.6M | 168.80%33.6M | 108.34%38.7M | --57.7M |
Current deferred assets | 121.57%11.3M | 188.24%9.8M | 188.24%9.8M | --8M | 312.50%6.6M | 200.00%5.1M | --3.4M | --3.4M | ---- | --1.6M |
Other current assets | -72.00%2.8M | -44.05%4.7M | -44.05%4.7M | -71.43%5.4M | -49.29%7.1M | 9.89%10M | -13.40%8.4M | -13.40%8.4M | 189.57%18.9M | --14M |
Total current assets | 3.87%338.4M | -8.85%254.3M | -8.85%254.3M | -25.55%275.9M | -21.71%315.2M | 80.60%325.8M | 29.59%279M | 29.59%279M | 99.14%370.6M | --402.6M |
Non current assets | ||||||||||
Net PPE | -6.52%2.1B | 16.28%2.17B | 16.28%2.17B | 11.42%2.12B | 8.84%2.22B | 353.66%2.25B | 274.60%1.87B | 274.60%1.87B | 285.16%1.9B | --2.04B |
-Gross PPE | -6.52%2.1B | 17.74%2.56B | 17.74%2.56B | --2.12B | --2.22B | --2.25B | 230.68%2.18B | 230.68%2.18B | ---- | ---- |
-Accumulated depreciation | ---- | -26.67%-386.1M | -26.67%-386.1M | ---- | ---- | ---- | -92.30%-304.8M | -92.30%-304.8M | ---- | ---- |
Goodwill and other intangible assets | -1.08%2.23B | -1.36%2.26B | -1.36%2.26B | -1.02%2.21B | -1.31%2.28B | 106.80%2.25B | 115.75%2.29B | 115.75%2.29B | 121.79%2.23B | --2.31B |
-Goodwill | 2.13%1.76B | 1.76%1.77B | 1.76%1.77B | 3.77%1.73B | -0.31%1.77B | 155.62%1.73B | 169.67%1.74B | 169.67%1.74B | 181.03%1.67B | --1.78B |
-Other intangible assets | -11.60%465.4M | -11.17%490.7M | -11.17%490.7M | -15.14%479.1M | -4.62%507.3M | 27.14%526.5M | 32.44%552.4M | 32.44%552.4M | 36.72%564.6M | --531.9M |
Other non current assets | -16.33%70.2M | -29.24%69.2M | -29.24%69.2M | -4.27%82.9M | 84.49%82.1M | 408.48%83.9M | 963.04%97.8M | 963.04%97.8M | 87.15%86.6M | --44.5M |
Total non current assets | -4.03%4.4B | 5.75%4.5B | 5.75%4.5B | 4.53%4.41B | 4.27%4.58B | 186.28%4.59B | 171.23%4.26B | 171.23%4.26B | 172.98%4.22B | --4.39B |
Total assets | -3.50%4.74B | 4.85%4.76B | 4.85%4.76B | 2.10%4.69B | 2.09%4.89B | 175.58%4.91B | 154.15%4.54B | 154.15%4.54B | 165.05%4.59B | --4.79B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 8.04%127.6M | 6.20%97.7M | 6.20%97.7M | -0.98%131.2M | 1.10%137.8M | 221.80%118.1M | 186.60%92M | 186.60%92M | 346.58%132.5M | --136.3M |
-accounts payable | -11.36%101.4M | -22.20%69.4M | -22.20%69.4M | -8.04%115.6M | 6.57%128.1M | 376.67%114.4M | 296.44%89.2M | 296.44%89.2M | 445.03%125.7M | --120.2M |
-Total tax payable | 608.11%26.2M | 910.71%28.3M | 910.71%28.3M | 129.41%15.6M | -39.75%9.7M | -70.87%3.7M | -70.83%2.8M | -70.83%2.8M | 2.92%6.8M | --16.1M |
Current accrued expenses | -14.35%134.9M | -18.28%134.6M | -18.28%134.6M | -13.22%104.4M | -11.41%126.6M | 205.23%157.5M | 105.62%164.7M | 105.62%164.7M | 63.40%120.3M | --142.9M |
Current debt and capital lease obligation | -9.96%107.6M | 135.41%109.7M | 135.41%109.7M | 131.03%110.2M | 133.53%117M | 1,393.75%119.5M | 448.24%46.6M | 448.24%46.6M | 451.57%47.7M | --50.1M |
-Current debt | -19.57%29.6M | -24.31%30.2M | -24.31%30.2M | -22.25%31.8M | -18.88%34.8M | 425.71%36.8M | 470.00%39.9M | 470.00%39.9M | 484.29%40.9M | --42.9M |
-Current capital lease obligation | -5.68%78M | 1,086.57%79.5M | 1,086.57%79.5M | 1,052.94%78.4M | 1,041.67%82.2M | 8,170.00%82.7M | 346.67%6.7M | 346.67%6.7M | 312.62%6.8M | --7.2M |
Current deferred liabilities | -4.12%83.8M | -20.43%67M | -20.43%67M | -61.67%73.4M | -54.80%82.9M | 53.33%87.4M | 105.87%84.2M | 105.87%84.2M | 210.84%191.5M | --183.4M |
Other current liabilities | 131.20%86.7M | 138.84%53.5M | 138.84%53.5M | 312.34%63.5M | 161.36%57.5M | 31.58%37.5M | --22.4M | --22.4M | -12.67%15.4M | --22M |
Current liabilities | 3.43%566.2M | 8.97%486.9M | 8.97%486.9M | -6.38%507.9M | -5.33%549M | 186.60%547.4M | 155.46%446.8M | 155.46%446.8M | 166.14%542.5M | --579.9M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 0.00%3.52B | 9.92%3.5B | 9.92%3.5B | 8.93%3.43B | 10.78%3.5B | 184.79%3.52B | 157.66%3.19B | 157.66%3.19B | 184.12%3.15B | --3.16B |
-Long term debt | 2.42%3.23B | 1.30%3.19B | 1.30%3.19B | 0.09%3.12B | 1.13%3.16B | 155.09%3.15B | 154.88%3.15B | 154.88%3.15B | 180.96%3.12B | --3.12B |
-Long term capital lease obligation | -20.72%291.1M | 783.76%310.2M | 783.76%310.2M | 770.17%315M | 835.89%341.6M | 367,100.00%367.2M | 11,600.00%35.1M | 11,600.00%35.1M | 8,686.41%36.2M | --36.5M |
Non current deferred liabilities | -6.75%422.9M | -5.48%437.8M | -5.48%437.8M | 12.01%438.3M | -14.35%453.6M | 217.58%453.5M | 244.90%463.2M | 244.90%463.2M | 180.08%391.3M | --529.6M |
Other non current liabilities | 9.45%33.6M | 49.24%39.1M | 49.24%39.1M | 18.61%37.6M | 55.74%38M | 490.38%30.7M | 227.50%26.2M | 227.50%26.2M | 289.96%31.7M | --24.4M |
Total non current liabilities | -0.69%3.98B | 8.26%3.98B | 8.26%3.98B | 9.35%3.91B | 7.49%3.99B | 189.32%4B | 166.56%3.68B | 166.56%3.68B | 184.35%3.57B | --3.71B |
Total liabilities | -0.19%4.54B | 8.34%4.47B | 8.34%4.47B | 7.28%4.42B | 5.76%4.54B | 188.99%4.55B | 165.31%4.12B | 165.31%4.12B | 181.81%4.12B | --4.29B |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -43.23%-566.6M | -28.75%-474.2M | -28.75%-474.2M | -44.34%-455.1M | -46.93%-428.9M | -154.24%-395.6M | -194.88%-368.3M | -194.88%-368.3M | -318.31%-315.3M | ---291.9M |
Paid-in capital | 3.90%850.4M | 4.01%842.4M | 4.01%842.4M | 4.41%834.2M | 4.03%826.9M | 123.82%818.5M | 124.85%809.9M | 124.85%809.9M | 127.45%799M | --794.9M |
Gains losses not affecting retained earnings | -38.54%-87M | -186.62%-77.1M | -186.62%-77.1M | -1,281.82%-106.4M | -5,250.00%-42.8M | -2,142.86%-62.8M | -589.74%-26.9M | -589.74%-26.9M | -95.18%-7.7M | ---800K |
Total stockholders'equity | -45.35%196.8M | -29.80%291.1M | -29.80%291.1M | -42.71%272.7M | -29.27%355.2M | 73.71%360.1M | 79.21%414.7M | 79.21%414.7M | 75.02%476M | --502.2M |
Total equity | -45.35%196.8M | -29.80%291.1M | -29.80%291.1M | -42.71%272.7M | -29.27%355.2M | 73.71%360.1M | 79.21%414.7M | 79.21%414.7M | 75.02%476M | --502.2M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data