(Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 6.88%1.09B | 26.71%1.1B | 26.71%1.1B | 144.52%1.14B | 229.16%1.37B | 83.57%1.02B | -23.25%865M | -23.25%865M | -38.90%465M | -39.42%415M |
-Cash and cash equivalents | 6.88%1.09B | 26.71%1.1B | 26.71%1.1B | 144.52%1.14B | 229.16%1.37B | 83.57%1.02B | -23.25%865M | -23.25%865M | -38.90%465M | -39.42%415M |
Receivables | -62.15%793M | -57.77%777M | -57.77%777M | -27.98%1.42B | -7.77%1.57B | 34.04%2.1B | 15.94%1.84B | 15.94%1.84B | 8.92%1.97B | 19.07%1.7B |
-Accounts receivable | -62.15%793M | -57.77%777M | -57.77%777M | -27.98%1.42B | -7.77%1.57B | 34.04%2.1B | 15.94%1.84B | 15.94%1.84B | 8.92%1.97B | 19.07%1.7B |
Prepaid assets | -29.88%786M | -45.86%373M | -45.86%373M | -48.31%429M | -39.20%563M | 1.26%1.12B | -23.61%689M | -23.61%689M | -16.25%830M | 0.43%926M |
Restricted cash | 245.15%1.35B | -16.97%411M | -16.97%411M | 223.91%745M | 295.40%945M | -13.27%392M | 74.91%495M | 74.91%495M | -13.21%230M | 1.27%239M |
Total current assets | -13.10%4.02B | -31.68%2.66B | -31.68%2.66B | 6.76%3.73B | 35.45%4.44B | 25.82%4.63B | -0.26%3.89B | -0.26%3.89B | -8.66%3.49B | 0.28%3.28B |
Non current assets | ||||||||||
Net PPE | -49.27%8.58B | -48.82%8.4B | -48.82%8.4B | -38.57%10.89B | -22.68%14.51B | 5.31%16.91B | 24.40%16.42B | 24.40%16.42B | 23.44%17.72B | 23.29%18.76B |
-Gross PPE | -49.93%10.14B | -46.48%11.25B | -46.48%11.25B | -33.89%13.9B | -19.19%17.78B | 5.08%20.24B | 18.75%21.03B | 18.75%21.03B | 10.80%21.02B | 11.71%22.01B |
-Accumulated depreciation | 53.28%-1.56B | 38.15%-2.85B | 38.15%-2.85B | 8.70%-3.01B | -1.02%-3.28B | -3.92%-3.34B | -2.22%-4.61B | -2.22%-4.61B | 28.52%-3.3B | 27.65%-3.24B |
Goodwill and other intangible assets | -6.89%4.01B | -6.57%4.04B | -6.57%4.04B | -4.25%4.14B | -3.34%4.17B | 0.23%4.31B | 0.82%4.32B | 0.82%4.32B | 1.10%4.33B | 0.68%4.31B |
-Goodwill | -3.24%1.05B | -3.51%1.05B | -3.51%1.05B | -0.09%1.08B | -0.28%1.08B | -0.28%1.08B | 0.00%1.08B | 0.00%1.08B | -0.09%1.08B | 0.00%1.08B |
-Other intangible assets | -8.11%2.97B | -7.60%2.99B | -7.60%2.99B | -5.64%3.06B | -4.37%3.09B | 0.40%3.23B | 1.09%3.24B | 1.09%3.24B | 1.50%3.25B | 0.91%3.23B |
Other non current assets | ---- | --1.81B | --1.81B | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | -40.66%12.59B | -31.28%14.25B | -31.28%14.25B | -31.84%15.03B | -19.07%18.68B | 4.24%21.22B | 18.62%20.74B | 18.62%20.74B | 18.31%22.05B | 18.33%23.08B |
Total assets | -35.72%16.61B | -31.34%16.91B | -31.34%16.91B | -26.56%18.76B | -12.29%23.12B | 7.54%25.84B | 15.18%24.63B | 15.18%24.63B | 13.72%25.54B | 15.73%26.35B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -38.82%692M | -50.69%539M | -50.69%539M | -31.58%704M | -60.01%613M | -20.63%1.13B | -2.76%1.09B | -2.76%1.09B | -13.16%1.03B | -7.26%1.53B |
-accounts payable | -46.79%531M | -55.67%418M | -55.67%418M | -32.76%585M | -62.31%516M | -21.97%998M | -4.55%943M | -4.55%943M | -13.35%870M | -8.18%1.37B |
-Total tax payable | 21.05%161M | -19.33%121M | -19.33%121M | -25.16%119M | -40.85%97M | -8.90%133M | 10.29%150M | 10.29%150M | -12.15%159M | 1.23%164M |
Current accrued expenses | -16.09%824M | -26.45%759M | -26.45%759M | -34.99%810M | -38.44%836M | -26.17%982M | -20.86%1.03B | -20.86%1.03B | -4.59%1.25B | 17.27%1.36B |
Current debt and capital lease obligation | -68.88%122M | -68.40%140M | -68.40%140M | -70.93%159M | -39.58%348M | -9.05%392M | 3.50%443M | 3.50%443M | -47.90%547M | -39.75%576M |
-Current debt | -68.88%122M | -68.40%140M | -68.40%140M | -70.93%159M | -39.58%348M | -9.05%392M | 3.50%443M | 3.50%443M | -47.90%547M | -39.75%576M |
Current liabilities | -34.61%1.64B | -44.00%1.44B | -44.00%1.44B | -40.72%1.67B | -48.17%1.8B | -21.37%2.51B | -10.08%2.57B | -10.08%2.57B | -20.30%2.82B | -7.96%3.47B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -58.21%8.45B | -58.02%7.76B | -58.02%7.76B | -46.16%10.32B | -29.47%14.32B | 10.18%20.21B | 16.34%18.49B | 16.34%18.49B | 18.93%19.16B | 23.77%20.31B |
-Long term debt | -62.40%6.9B | -63.19%6.13B | -63.19%6.13B | -50.77%8.61B | -32.69%12.63B | 9.13%18.36B | 4.72%16.65B | 4.72%16.65B | 8.60%17.49B | 14.40%18.77B |
-Long term capital lease obligation | -16.43%1.54B | -11.47%1.64B | -11.47%1.64B | 2.34%1.7B | 9.88%1.69B | 21.88%1.84B | --1.85B | --1.85B | --1.66B | --1.54B |
Non current deferred liabilities | -28.79%789M | -35.05%730M | -35.05%730M | -23.14%887M | -15.43%915M | 1.74%1.11B | 2.93%1.12B | 2.93%1.12B | 0.79%1.15B | -2.17%1.08B |
Other non current liabilities | 924.06%5.45B | 886.08%5.45B | 886.08%5.45B | 1,211.48%5.48B | 1,169.25%5.41B | 29.44%532M | 32.30%553M | 32.30%553M | -4.78%418M | 1.19%426M |
Total non current liabilities | -32.79%14.68B | -23.77%15.38B | -23.77%15.38B | -19.52%16.68B | -5.37%20.65B | 10.12%21.85B | 15.89%20.17B | 15.89%20.17B | 17.17%20.73B | 21.64%21.82B |
Total liabilities | -32.98%16.32B | -26.05%16.82B | -26.05%16.82B | -22.06%18.36B | -11.24%22.44B | 5.76%24.35B | 12.22%22.74B | 12.22%22.74B | 10.92%23.55B | 16.51%25.28B |
Shareholders'equity | ||||||||||
Share capital | 100.00%2M | 100.00%2M | 100.00%2M | 100.00%2M | 100.00%2M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-common stock | 100.00%2M | 100.00%2M | 100.00%2M | 100.00%2M | 100.00%2M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -88.28%-2.49B | -177.25%-2.68B | -177.25%-2.68B | -182.08%-2.39B | -113.37%-2.17B | -25.28%-1.32B | -6.38%-967M | -6.38%-967M | -3.54%-848M | -5.94%-1.02B |
Paid-in capital | 0.89%3.05B | 0.76%3.05B | 0.76%3.05B | 0.93%3.05B | 34.45%3.05B | 33.60%3.02B | 33.75%3.02B | 33.75%3.02B | 33.82%3.02B | 0.62%2.27B |
Less: Treasury stock | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M | 0.00%100M |
Gains losses not affecting retained earnings | 14.47%-195M | -12.17%-212M | -12.17%-212M | -9.09%-216M | -18.18%-221M | -23.24%-228M | 1.56%-189M | 1.56%-189M | -46.67%-198M | -38.52%-187M |
Total stockholders'equity | -80.69%265M | -96.83%56M | -96.83%56M | -81.80%341M | -42.01%559M | 48.81%1.37B | 66.73%1.77B | 66.73%1.77B | 55.78%1.87B | -8.97%964M |
Noncontrolling interests | -78.99%25M | -68.91%37M | -68.91%37M | -48.70%59M | 7.55%114M | 43.37%119M | 101.69%119M | 101.69%119M | 379.17%115M | 960.00%106M |
Total equity | -80.55%290M | -95.07%93M | -95.07%93M | -79.89%400M | -37.10%673M | 48.36%1.49B | 68.57%1.89B | 68.57%1.89B | 62.10%1.99B | 0.09%1.07B |
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 with Explanatory Notes | -- | -- | -- |
No Data
No Data