(Q1)Mar 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 9.73%145.47M | -0.40%126.5M | -0.40%126.5M | -5.60%118.98M | -23.98%111.54M | 33.29%132.57M | --127.02M | --127.02M | 87.58%126.03M | --146.73M |
-Cash and cash equivalents | 9.73%145.47M | -0.40%126.5M | -0.40%126.5M | -5.60%118.98M | -23.98%111.54M | 33.29%132.57M | --127.02M | --127.02M | 87.58%126.03M | --146.73M |
Receivables | ---- | 18.23%821.89M | 18.23%821.89M | 10.76%761.27M | 27.77%769.26M | 42.01%770.89M | --695.16M | --695.16M | 42.41%687.33M | --602.06M |
-Accounts receivable | ---- | 17.99%798.29M | 17.99%798.29M | 9.82%735.58M | 29.91%746.64M | 45.04%750.99M | --676.57M | --676.57M | 39.67%669.82M | --574.73M |
-Taxes receivable | ---- | 26.99%23.6M | 26.99%23.6M | 46.76%25.69M | -17.23%22.62M | -20.54%19.9M | --18.58M | --18.58M | 472.03%17.5M | --27.33M |
Inventory | ---- | 12.64%758.74M | 12.64%758.74M | 28.16%822.77M | 42.66%825.13M | 68.56%828.79M | --673.62M | --673.62M | 34.79%641.98M | --578.4M |
Prepaid assets | ---- | 23.34%105.66M | 23.34%105.66M | 26.49%101.56M | 51.22%116.54M | 79.52%108.72M | --85.67M | --85.67M | 26.18%80.29M | --77.07M |
Restricted cash | ---- | -7.30%292K | -7.30%292K | 198.04%304K | 171.82%299K | 199.00%299K | --315K | --315K | -40.70%102K | --110K |
Other current assets | ---- | -24.39%42.59M | -24.39%42.59M | 44.93%38.12M | -7.44%53.19M | -4.90%61.23M | --56.32M | --56.32M | 91.68%26.3M | --57.46M |
Total current assets | ---- | 13.28%1.86B | 13.28%1.86B | 17.99%1.84B | 28.33%1.88B | 51.11%1.9B | --1.64B | --1.64B | 41.53%1.56B | --1.46B |
Non current assets | ||||||||||
Net PPE | 0.29%2.91B | 18.60%3.14B | 18.60%3.14B | 19.08%3B | 23.05%2.97B | 42.74%2.9B | --2.65B | --2.65B | 26.33%2.52B | --2.41B |
-Gross PPE | ---- | 16.97%5.5B | 16.97%5.5B | 17.91%5.25B | 19.80%5.19B | 28.25%5.04B | --4.7B | --4.7B | 16.76%4.46B | --4.33B |
-Accumulated depreciation | ---- | -14.86%-2.36B | -14.86%-2.36B | -16.38%-2.25B | -15.71%-2.22B | -12.70%-2.14B | ---2.05B | ---2.05B | -6.27%-1.94B | ---1.92B |
Goodwill and other intangible assets | ---- | 25.56%3.56B | 25.56%3.56B | 27.58%3.54B | 57.21%3.64B | 123.47%3.68B | --2.84B | --2.84B | 68.16%2.77B | --2.32B |
-Goodwill | ---- | 26.09%2.48B | 26.09%2.48B | 28.79%2.45B | 64.94%2.57B | 109.26%2.59B | --1.97B | --1.97B | 54.22%1.9B | --1.56B |
-Other intangible assets | ---- | 24.36%1.08B | 24.36%1.08B | 24.93%1.09B | 41.38%1.07B | 166.37%1.09B | --865.12M | --865.12M | 109.29%873.61M | --760.08M |
Investments and advances | ---- | 16.88%2.25B | 16.88%2.25B | 19.27%2.16B | 27.53%2.21B | 35.89%2.13B | --1.93B | --1.93B | 63.80%1.81B | --1.74B |
Non current deferred assets | ---- | -0.99%17.71M | -0.99%17.71M | 66.30%24.61M | 53.78%25.09M | 32.08%20.97M | --17.89M | --17.89M | -4.13%14.8M | --16.31M |
Other non current assets | ---- | 72.42%234.96M | 72.42%234.96M | 94.06%238.05M | 200.46%246.03M | 137.40%231.96M | --136.27M | --136.27M | 127.64%122.67M | --81.89M |
Total non current assets | ---- | 21.70%9.21B | 21.70%9.21B | 23.74%8.97B | 38.58%9.1B | 67.25%8.96B | --7.56B | --7.56B | 50.28%7.25B | --6.56B |
Total assets | ---- | 20.20%11.06B | 20.20%11.06B | 22.72%10.81B | 36.71%10.97B | 64.17%10.86B | --9.2B | --9.2B | 48.65%8.81B | --8.03B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | -14.74%441.11M | -14.74%441.11M | -6.46%413.04M | -0.83%456.89M | 21.10%472.27M | --517.34M | --517.34M | 34.36%441.57M | --460.71M |
-accounts payable | ---- | -9.93%425.59M | -9.93%425.59M | -0.86%394.75M | 3.01%427.07M | 23.51%433.85M | --472.49M | --472.49M | 45.94%398.18M | --414.58M |
-Total tax payable | ---- | -65.39%15.52M | -65.39%15.52M | -57.84%18.29M | -35.35%29.82M | -0.78%38.43M | --44.85M | --44.85M | -22.23%43.4M | --46.13M |
Current accrued expenses | ---- | -0.81%284.64M | -0.81%284.64M | -1.26%348.89M | 3.92%285.52M | 37.67%337.84M | --286.98M | --286.98M | 61.06%353.36M | --274.76M |
Current debt and capital lease obligation | ---- | -2.56%116.03M | -2.56%116.03M | 17.21%126.24M | 74.52%136.47M | 113.23%164.16M | --119.08M | --119.08M | 12.99%107.7M | --78.19M |
-Current debt | ---- | -13.09%60.7M | -13.09%60.7M | 16.02%73.86M | 169.41%88.09M | 236.20%118.8M | --69.85M | --69.85M | 15.46%63.66M | --32.7M |
-Current capital lease obligation | ---- | 12.38%55.33M | 12.38%55.33M | 18.93%52.38M | 6.34%48.38M | 8.90%45.36M | --49.23M | --49.23M | 9.60%44.04M | --45.5M |
Current liabilities | ---- | -6.58%998.14M | -6.58%998.14M | 0.56%1.03B | 10.19%1.01B | 35.11%1.1B | --1.07B | --1.07B | 35.94%1.03B | --919.83M |
Non current liabilities | ||||||||||
Long term provisions | ---- | 30.87%100.35M | 30.87%100.35M | -11.28%69.48M | --87.92M | --79.9M | --76.69M | --76.69M | --78.31M | ---- |
Long term debt and capital lease obligation | ---- | 30.80%4.52B | 30.80%4.52B | 33.96%4.49B | 52.84%4.61B | 160.83%4.7B | --3.46B | --3.46B | 131.49%3.35B | --3.01B |
-Long term debt | ---- | 31.72%4.37B | 31.72%4.37B | 34.69%4.34B | 54.76%4.46B | 171.68%4.56B | --3.31B | --3.31B | 142.95%3.22B | --2.88B |
-Long term capital lease obligation | ---- | 9.32%154.9M | 9.32%154.9M | 16.27%154.86M | 11.60%149.17M | 15.46%144.6M | --141.7M | --141.7M | 8.13%133.18M | --133.66M |
Non current deferred liabilities | ---- | 3.39%498.17M | 3.39%498.17M | 8.87%502.78M | 41.49%561.9M | 32.76%522.73M | --481.83M | --481.83M | 37.62%461.81M | --397.14M |
Employee benefits | ---- | -8.06%20.72M | -8.06%20.72M | -22.65%22.07M | --22.66M | --22.64M | --22.54M | --22.54M | --28.53M | ---- |
Other non current liabilities | ---- | 14.53%228.73M | 14.53%228.73M | 17.50%222.35M | 78.12%228.7M | 184.55%312M | --199.71M | --199.71M | 63.39%189.23M | --128.4M |
Total non current liabilities | ---- | 26.71%5.37B | 26.71%5.37B | 29.13%5.31B | 55.61%5.51B | 144.54%5.64B | --4.24B | --4.24B | 116.39%4.11B | --3.54B |
Total liabilities | ---- | 20.01%6.37B | 20.01%6.37B | 23.41%6.34B | 46.24%6.52B | 116.01%6.74B | --5.31B | --5.31B | 93.49%5.14B | --4.46B |
Shareholders'equity | ||||||||||
Share capital | ---- | 0.46%1.74M | 0.46%1.74M | 0.52%1.74M | 0.46%1.74M | 0.46%1.74M | --1.74M | --1.74M | 1.05%1.74M | --1.74M |
-common stock | ---- | 0.46%1.74M | 0.46%1.74M | 0.52%1.74M | 0.46%1.74M | 0.46%1.74M | --1.74M | --1.74M | 1.05%1.74M | --1.74M |
Retained earnings | ---- | 20.99%3.73B | 20.99%3.73B | 24.57%3.65B | 28.70%3.52B | 29.00%3.27B | --3.09B | --3.09B | 33.62%2.93B | --2.74B |
Paid-in capital | ---- | 2.27%1.7B | 2.27%1.7B | 2.37%1.69B | 2.05%1.68B | 2.18%1.67B | --1.66B | --1.66B | 1.80%1.65B | --1.65B |
Less: Treasury stock | ---- | 13.45%629.01M | 13.45%629.01M | 18.70%628.99M | 27.08%624.85M | 40.11%614.96M | --554.45M | --554.45M | 75.36%529.91M | --491.72M |
Gains losses not affecting retained earnings | ---- | 48.33%-198.35M | 48.33%-198.35M | 29.74%-332.41M | 46.98%-212.56M | 3.91%-299.21M | ---383.87M | ---383.87M | -52.94%-473.14M | ---400.91M |
Total stockholders'equity | ---- | 20.91%4.61B | 20.91%4.61B | 22.36%4.38B | 25.04%4.37B | 17.73%4.03B | --3.81B | --3.81B | 11.69%3.58B | --3.49B |
Noncontrolling interests | ---- | 0.91%88.26M | 0.91%88.26M | -2.74%86.27M | 12.70%82.33M | 26.57%89.07M | --87.47M | --87.47M | 39.22%88.7M | --73.06M |
Total equity | ---- | 20.46%4.69B | 20.46%4.69B | 21.76%4.47B | 24.79%4.45B | 17.91%4.12B | --3.9B | --3.9B | 12.22%3.67B | --3.57B |
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