(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | (Q3)Oct 2, 2022 | (Q2)Jul 3, 2022 | (Q1)Apr 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -63.97%137.41M | -63.97%137.41M | 43.79%360.48M | 36.98%317.16M | 14.82%210.73M | -22.15%296.92M | -22.15%296.92M | -36.33%250.71M | -29.54%231.54M | --183.53M |
-Cash and cash equivalents | -63.97%137.41M | -63.97%137.41M | 43.79%360.48M | 36.98%317.16M | 14.82%210.73M | -22.15%296.92M | -22.15%296.92M | -36.33%250.71M | -29.54%231.54M | --183.53M |
Receivables | 2.33%352.77M | 2.33%352.77M | -6.69%379.7M | -3.19%396.06M | -0.34%409.99M | 13.95%392.84M | 13.95%392.84M | 14.34%406.92M | 12.01%409.1M | --411.39M |
-Accounts receivable | -5.01%326.22M | -5.01%326.22M | -11.62%355M | -7.63%374.79M | -4.24%391.56M | 9.46%375.92M | 9.46%375.92M | 14.05%401.66M | 12.19%405.76M | --408.92M |
-Taxes receivable | 1,892.79%26.54M | 1,892.79%26.54M | 369.64%24.7M | 536.71%21.27M | 645.97%18.43M | 1,170.42%16.92M | 1,170.42%16.92M | 40.75%5.26M | -6.52%3.34M | --2.47M |
Inventory | 12.58%391.2M | 12.58%391.2M | -16.70%364.18M | -12.19%378.71M | 3.20%418.58M | 17.08%406.83M | 17.08%406.83M | 41.11%437.2M | 53.38%431.27M | --405.62M |
Restricted cash | 17.96%11.93M | 17.96%11.93M | -0.61%11.93M | 4.40%11.59M | 4.41%11.59M | 18.68%12M | 18.68%12M | 17.11%12M | 5.10%11.1M | --11.1M |
Other current assets | 19.23%60.09M | 19.23%60.09M | 32.70%65.31M | 22.52%66.98M | 3.05%52.28M | 9.23%55.05M | 9.23%55.05M | 19.49%49.21M | 26.56%54.67M | --50.73M |
Total current assets | -15.94%953.4M | -15.94%953.4M | 2.21%1.18B | 2.88%1.17B | 3.84%1.1B | 2.60%1.16B | 2.60%1.16B | 4.06%1.16B | 10.59%1.14B | --1.06B |
Non current assets | ||||||||||
Net PPE | 18.37%950.78M | 18.37%950.78M | 18.67%925.41M | 18.15%927.12M | 11.52%880.13M | 1.22%813.02M | 1.22%813.02M | -0.62%779.83M | 4.43%784.72M | --789.23M |
-Gross PPE | 20.58%1.45B | 20.58%1.45B | 18.67%925.41M | 18.15%927.12M | 11.52%880.13M | 3.51%1.24B | 3.51%1.24B | -0.62%779.83M | 4.43%784.72M | --789.23M |
-Accumulated depreciation | -25.06%-495.82M | -25.06%-495.82M | ---- | ---- | ---- | -8.16%-428.83M | -8.16%-428.83M | ---- | ---- | ---- |
Goodwill and other intangible assets | 206.54%697.65M | 206.54%697.65M | 159.02%501.63M | 147.33%511.68M | 137.21%524.64M | -9.52%205.92M | -9.52%205.92M | -33.62%193.67M | -30.81%206.88M | --221.17M |
-Goodwill | 282.23%294.71M | 282.23%294.71M | 290.65%253.87M | 268.31%257.53M | 242.14%257.98M | -9.38%69.87M | -9.38%69.87M | -52.55%64.99M | -49.36%69.92M | --75.4M |
-Other intangible assets | 167.76%402.94M | 167.76%402.94M | 92.54%247.76M | 85.57%254.16M | 82.94%266.66M | -9.59%136.06M | -9.59%136.06M | -16.88%128.68M | -14.89%136.96M | --145.76M |
Investments and advances | 35.91%20.38M | 35.91%20.38M | 30.95%19.37M | 2.58%18.06M | 19.44%19.92M | 7.45%16.11M | 7.45%16.11M | 17.93%14.79M | 53.41%17.6M | --16.68M |
Non current deferred assets | 28.39%26.66M | 28.39%26.66M | -23.18%23.4M | -11.71%21.4M | -8.84%19.16M | -22.30%16.13M | -22.30%16.13M | 43.10%30.46M | 27.30%24.24M | --21.01M |
Other non current assets | -20.45%36.52M | -20.45%36.52M | -24.42%34.51M | -28.94%34.19M | -27.05%34.05M | -27.36%33.35M | -27.36%33.35M | -6.45%45.65M | 0.73%48.12M | --46.68M |
Total non current assets | 55.68%1.73B | 55.68%1.73B | 41.33%1.5B | 39.84%1.51B | 35.00%1.48B | -2.51%1.08B | -2.51%1.08B | -8.17%1.06B | -4.18%1.08B | --1.09B |
Total assets | 19.53%2.69B | 19.53%2.69B | 20.96%2.69B | 20.89%2.68B | 19.65%2.58B | 0.07%2.25B | 0.07%2.25B | -2.18%2.22B | 2.86%2.22B | --2.16B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -20.86%116.61M | -20.86%116.61M | 0.29%147.04M | -6.00%144.42M | -9.58%132.1M | -14.56%125.89M | -14.56%125.89M | 12.21%146.62M | 28.50%153.63M | --146.09M |
-accounts payable | -18.43%113.21M | -18.43%113.21M | 3.58%140.31M | -5.31%137.9M | -7.71%123.77M | -19.64%111.53M | -19.64%111.53M | 15.04%135.46M | 26.15%145.63M | --134.11M |
-Total tax payable | -60.24%3.4M | -60.24%3.4M | -39.69%6.73M | -18.54%6.52M | -30.49%8.33M | 67.95%14.36M | 67.95%14.36M | -13.60%11.16M | 94.32%8M | --11.98M |
Current accrued expenses | -1.69%208.18M | -1.69%208.18M | -7.87%186.37M | -8.32%201.44M | -15.66%169.15M | -6.17%198.67M | -6.17%198.67M | 2.93%202.28M | 9.59%219.71M | --200.56M |
Current debt and capital lease obligation | 173.18%69.8M | 173.18%69.8M | 150.43%65.05M | 147.68%63.9M | -4.07%24.49M | -4.61%24.37M | -4.61%24.37M | 2.24%25.98M | 7.78%25.8M | --25.53M |
-Current debt | --37.5M | --37.5M | --37.5M | --37.5M | ---- | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 26.41%32.3M | 26.41%32.3M | 6.07%27.55M | 2.32%26.4M | -4.07%24.49M | -4.61%24.37M | -4.61%24.37M | 2.24%25.98M | 7.78%25.8M | --25.53M |
Current liabilities | 2.59%394.58M | 2.59%394.58M | 6.29%398.46M | 2.66%409.75M | -12.48%325.74M | -9.28%348.93M | -9.28%348.93M | 6.32%374.87M | 16.04%399.14M | --372.18M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 19.84%1.24B | 19.84%1.24B | 21.54%1.24B | 21.64%1.25B | 23.90%1.27B | -1.36%1.02B | -1.36%1.02B | -1.94%1.02B | 10.64%1.02B | --1.02B |
-Long term debt | 21.22%1.05B | 21.22%1.05B | 22.10%1.06B | 23.18%1.07B | 28.62%1.11B | 0.05%866.12M | 0.05%866.12M | 0.15%866.7M | 9.40%866.36M | --866.04M |
-Long term capital lease obligation | 12.66%186.65M | 12.66%186.65M | 18.30%178.01M | 13.19%178.82M | -1.80%155.99M | -8.71%151.24M | -8.71%151.24M | -12.49%150.47M | 17.97%157.99M | --158.86M |
Non current deferred liabilities | 54.33%120.28M | 54.33%120.28M | 44.50%118.39M | 49.17%120.96M | 51.77%128.29M | 2.12%79.59M | 2.12%79.59M | 2.17%81.93M | 3.76%81.09M | --84.53M |
Other non current liabilities | 42.15%75.16M | 42.15%75.16M | 52.76%76.12M | 48.09%76.41M | 55.76%76.43M | 12.56%59.52M | 12.56%59.52M | -16.11%49.83M | -12.96%51.59M | --49.07M |
Total non current liabilities | 23.17%1.43B | 23.17%1.43B | 24.53%1.43B | 24.75%1.44B | 27.28%1.47B | -0.49%1.16B | -0.49%1.16B | -2.38%1.15B | 8.82%1.16B | --1.16B |
Total liabilities | 18.05%1.83B | 18.05%1.83B | 20.04%1.83B | 19.08%1.85B | 17.62%1.8B | -2.68%1.51B | -2.68%1.51B | -0.37%1.52B | 10.58%1.56B | --1.53B |
Shareholders'equity | ||||||||||
Share capital | -3.34%525.23M | -3.34%525.23M | 0.60%525.71M | 1.07%526.82M | 0.34%529.16M | -4.31%520M | -4.31%520M | -4.89%522.58M | -6.32%521.24M | --527.39M |
-common stock | -3.34%525.23M | -3.34%525.23M | 0.60%525.71M | 1.07%526.82M | 0.34%529.16M | -4.31%520M | -4.31%520M | -4.89%522.58M | -6.32%521.24M | --527.39M |
Retained earnings | 773.95%211.88M | 773.95%211.88M | 120.02%227.3M | 317.67%193.26M | 7,792.78%155.63M | 427.25%127.83M | 427.25%127.83M | 39.78%103.31M | -32.79%46.27M | ---2.02M |
Paid-in capital | 4.12%231.33M | 4.12%231.33M | 2.53%226.95M | 3.18%223.54M | 12.11%218.01M | 1.95%226.51M | 1.95%226.51M | 1.48%221.36M | -0.43%216.65M | --194.46M |
Gains losses not affecting retained earnings | -18.32%-120.19M | -18.32%-120.19M | 17.02%-134.2M | 6.13%-124.58M | -27.01%-133.12M | -40.01%-142.22M | -40.01%-142.22M | -44.07%-161.74M | -28.22%-132.72M | ---104.81M |
Total stockholders'equity | 23.25%848.25M | 23.25%848.25M | 23.38%845.76M | 25.73%819.04M | 25.15%769.67M | 6.38%732.12M | 6.38%732.12M | -6.00%685.51M | -11.89%651.45M | --615.01M |
Noncontrolling interests | -4.02%11.08M | -4.02%11.08M | -1.54%10.96M | -7.15%10.79M | -3.33%11.05M | -7.59%10.66M | -7.59%10.66M | -0.94%11.13M | 7.16%11.62M | --11.44M |
Total equity | 22.80%859.33M | 22.80%859.33M | 22.98%856.72M | 25.15%829.83M | 24.63%780.72M | 6.15%742.78M | 6.15%742.78M | -5.92%696.64M | -11.61%663.07M | --626.45M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data