(FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | (Q1)Apr 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -9.57%41.09M | -9.57%41.09M | 499.24%359.93M | -0.59%42.77M | -13.44%35.9M | --45.44M | --45.44M | 121.95%60.06M | 6.71%43.03M | --41.47M |
-Cash and cash equivalents | -9.57%41.09M | -9.57%41.09M | 499.24%359.93M | -0.59%42.77M | -13.44%35.9M | --45.44M | --45.44M | 121.95%60.06M | 6.71%43.03M | --41.47M |
Receivables | -4.45%151M | -4.45%151M | -12.66%163.78M | -4.98%155.65M | 1.40%167.64M | --158.04M | --158.04M | 0.28%187.52M | 24.22%163.81M | --165.33M |
-Accounts receivable | -4.67%143.02M | -4.67%143.02M | -11.97%154.68M | -4.24%142.84M | -1.07%162.44M | --150.02M | --150.02M | -2.20%175.7M | 22.42%149.17M | --164.19M |
-Taxes receivable | -0.45%7.99M | -0.45%7.99M | -22.99%9.1M | -12.48%12.81M | 357.34%5.2M | --8.02M | --8.02M | 60.97%11.82M | 46.09%14.64M | --1.14M |
Inventory | -21.68%568.98M | -21.68%568.98M | -20.01%644.06M | 1.05%674.68M | 14.38%700.88M | --726.47M | --726.47M | 20.12%805.19M | 25.12%667.67M | --612.77M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -6.09%42.4M | -4.75%42.26M | --40.31M |
Other current assets | 11.18%41.75M | 11.18%41.75M | --44.12M | --41.45M | --32.43M | --37.55M | --37.55M | ---- | ---- | ---- |
Total current assets | -21.20%802.82M | -21.20%802.82M | 11.42%1.28B | -0.24%914.56M | 8.95%936.85M | --1.02B | --1.02B | 23.23%1.15B | 22.20%916.76M | --859.87M |
Non current assets | ||||||||||
Net PPE | -3.14%374.17M | -3.14%374.17M | -6.34%373.36M | -9.13%375.37M | -3.74%382.65M | --386.29M | --386.29M | -0.65%398.61M | 4.70%413.08M | --397.52M |
-Gross PPE | 2.98%800.25M | 2.98%800.25M | 1.59%786.71M | 2.61%794.61M | 5.90%788.58M | --777.11M | --777.11M | 2.04%774.41M | 4.83%774.42M | --744.62M |
-Accumulated depreciation | -9.02%-426.08M | -9.02%-426.08M | -9.99%-413.35M | -16.02%-419.24M | -16.95%-405.93M | ---390.82M | ---390.82M | -5.07%-375.8M | -4.99%-361.34M | ---347.11M |
Goodwill and other intangible assets | -6.65%2.25B | -6.65%2.25B | -5.80%2.27B | -6.70%2.4B | -6.42%2.4B | --2.41B | --2.41B | -7.24%2.41B | -1.41%2.57B | --2.57B |
-Goodwill | 0.03%619.4M | 0.03%619.4M | 0.02%619.22M | -4.58%619.4M | -3.98%619.26M | --619.24M | --619.24M | -4.00%619.1M | 0.63%649.11M | --644.95M |
-Other intangible assets | -8.97%1.63B | -8.97%1.63B | -7.81%1.65B | -7.42%1.78B | -7.24%1.78B | --1.79B | --1.79B | -8.31%1.79B | -2.08%1.92B | --1.92B |
Non current deferred assets | 55.51%15.58M | 55.51%15.58M | 9.32%10.29M | 3.16%10.47M | 26.87%9.95M | --10.02M | --10.02M | 73.79%9.41M | 124.53%10.15M | --7.84M |
Other non current assets | 23.03%23.48M | 23.03%23.48M | 44.69%20.26M | 190.28%20.82M | 193.60%20.79M | --19.09M | --19.09M | 124.42%14M | 28.10%7.17M | --7.08M |
Total non current assets | -5.75%2.66B | -5.75%2.66B | -5.58%2.68B | -6.53%2.8B | -5.50%2.82B | --2.82B | --2.82B | -5.95%2.83B | -0.37%3B | --2.98B |
Total assets | -9.85%3.46B | -9.85%3.46B | -0.67%3.96B | -5.06%3.72B | -2.26%3.75B | --3.84B | --3.84B | 0.95%3.98B | 4.13%3.92B | --3.84B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -1.79%139.19M | -1.79%139.19M | -24.19%198.83M | -22.60%153.39M | -21.88%146.17M | --141.74M | --141.74M | 12.11%262.29M | 31.69%198.18M | --187.12M |
-accounts payable | -3.15%123.78M | -3.15%123.78M | -20.18%182.19M | -16.95%136.31M | -13.78%131.32M | --127.81M | --127.81M | 12.62%228.25M | 37.25%164.12M | --152.31M |
-Total tax payable | 53.72%475K | 53.72%475K | 56,700.00%1.7M | 20,812.50%3.35M | -45.72%1.14M | --309K | --309K | -99.35%3K | -86.99%16K | --2.09M |
-Dividends payable | 9.71%14.94M | 9.71%14.94M | -56.12%14.94M | -59.65%13.74M | -58.07%13.72M | --13.62M | --13.62M | 10.44%34.04M | 10.56%34.04M | --32.72M |
Current accrued expenses | 29.75%83.22M | 29.75%83.22M | -0.41%72.38M | -6.35%61.46M | 42.08%67.8M | --64.14M | --64.14M | 33.51%72.68M | 12.92%65.63M | --47.72M |
Current debt and capital lease obligation | -39.07%40.01M | -39.07%40.01M | 3,455.88%571.72M | 0.46%16.33M | 23.80%16.72M | --65.66M | --65.66M | 45.37%16.08M | 65.86%16.26M | --13.5M |
-Current debt | -56.00%22M | -56.00%22M | --555.44M | ---- | ---- | --50M | --50M | ---- | ---- | ---- |
-Current capital lease obligation | 14.99%18.01M | 14.99%18.01M | 1.23%16.28M | 0.46%16.33M | 23.80%16.72M | --15.66M | --15.66M | 45.37%16.08M | 65.86%16.26M | --13.5M |
Current liabilities | -3.36%262.42M | -3.36%262.42M | 140.12%842.93M | -17.45%231.18M | -7.11%230.68M | --271.53M | --271.53M | 17.23%351.05M | 28.23%280.06M | --248.34M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -13.17%2.08B | -13.17%2.08B | -19.85%1.98B | -2.39%2.3B | 0.09%2.34B | --2.39B | --2.39B | 0.89%2.48B | -0.20%2.35B | --2.33B |
-Long term debt | -13.51%2.02B | -13.51%2.02B | -20.22%1.93B | -2.03%2.25B | 0.01%2.28B | --2.34B | --2.34B | 0.47%2.42B | -1.45%2.29B | --2.28B |
-Long term capital lease obligation | 1.73%54.45M | 1.73%54.45M | -4.04%54.78M | -16.18%50.95M | 3.55%54.5M | --53.52M | --53.52M | 22.68%57.09M | 91.12%60.78M | --52.63M |
Non current deferred liabilities | -7.50%267.05M | -7.50%267.05M | -5.33%268.9M | -3.14%302.94M | -3.11%302.87M | --288.71M | --288.71M | -8.29%284.04M | 2.55%312.78M | --312.6M |
Other non current liabilities | 0.93%20.82M | 0.93%20.82M | -35.54%20.46M | -30.14%21.64M | -31.04%21.11M | --20.63M | --20.63M | -40.12%31.73M | -19.89%30.98M | --30.61M |
Total non current liabilities | -12.45%2.37B | -12.45%2.37B | -18.55%2.27B | -2.80%2.62B | -0.64%2.66B | --2.7B | --2.7B | -0.89%2.79B | -0.17%2.7B | --2.68B |
Total liabilities | -11.62%2.63B | -11.62%2.63B | -0.82%3.12B | -4.18%2.85B | -1.19%2.89B | --2.97B | --2.97B | 0.85%3.14B | 1.95%2.98B | --2.93B |
Shareholders'equity | ||||||||||
Share capital | 9.62%786K | 9.62%786K | 9.62%786K | 0.84%723K | 4.79%722K | --717K | --717K | 10.48%717K | 10.65%717K | --689K |
-common stock | 9.62%786K | 9.62%786K | 9.62%786K | 0.84%723K | 4.79%722K | --717K | --717K | 10.48%717K | 10.65%717K | --689K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -10.46%785.09M | -10.46%785.09M | -9.59%782.52M | -6.86%865.26M | -6.83%865.29M | --876.8M | --876.8M | 0.01%865.5M | 6.47%929M | --928.75M |
Paid-in capital | --46.99M | --46.99M | --60.46M | --0 | --0 | --0 | --0 | --0 | --29.63M | --0 |
Gains losses not affecting retained earnings | 127.78%2.6M | 127.78%2.6M | 87.35%-3.12M | 102.00%384K | 72.92%-4.19M | ---9.35M | ---9.35M | 30.40%-24.64M | 39.25%-19.17M | ---15.47M |
Total stockholders'equity | -3.77%835.46M | -3.77%835.46M | -0.11%840.64M | -7.85%866.36M | -5.71%861.82M | --868.17M | --868.17M | 1.32%841.57M | 11.71%940.18M | --913.97M |
Total equity | -3.77%835.46M | -3.77%835.46M | -0.11%840.64M | -7.85%866.36M | -5.71%861.82M | --868.17M | --868.17M | 1.32%841.57M | 11.71%940.18M | --913.97M |
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 |
No Data