(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 23.51%91.2M | -49.99%89.64M | -49.99%89.64M | 48.02%102.51M | -6.87%68.61M | -39.27%73.84M | -16.08%150.42M | -16.08%150.42M | -82.21%69.25M | --73.67M |
-Cash and cash equivalents | 23.51%91.2M | -49.99%89.64M | -49.99%89.64M | 48.02%102.51M | -6.87%68.61M | -39.27%73.84M | -16.08%150.42M | -16.08%150.42M | -82.21%69.25M | --73.67M |
-Accounts receivable | 28.32%512.14M | 25.01%412.5M | 25.01%412.5M | 4.15%449.38M | 13.98%525.21M | -13.36%399.12M | -24.60%248.79M | -24.60%248.79M | 15.14%431.48M | --460.77M |
-Notes receivable | ---- | -24.52%35.23M | -24.52%35.23M | ---- | ---- | ---- | -2.49%45.51M | -2.49%45.51M | ---- | ---- |
Total current assets | -2.11%1.85B | 16.60%1.69B | 16.60%1.69B | 4.48%1.81B | 17.46%1.92B | 14.31%1.89B | 19.33%1.73B | 19.33%1.73B | 7.60%1.73B | --1.63B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -13.54%-1.23B | -13.54%-1.23B | ---- | ---- | ---- | -7.32%-1.16B | -7.32%-1.16B | ---- | ---- |
-Long term equity investment | -13.37%920.1M | 10.82%768.9M | 10.82%768.9M | -5.19%805.39M | 18.42%1.07B | 13.43%1.06B | 23.98%860.16M | 23.98%860.16M | 28.49%849.46M | --907.02M |
Non current note receivables | 174.30%23.62M | 35.23%23.97M | 35.23%23.97M | -24.65%2.6M | -55.77%6.05M | -37.28%8.61M | -9.74%16M | -9.74%16M | -71.12%3.45M | --13.68M |
-Goodwill | 6.42%531.04M | -9.71%533.1M | -9.71%533.1M | -12.66%494.74M | -14.83%497.33M | -15.03%499M | -15.04%501.63M | -15.04%501.63M | 16.88%566.47M | --583.94M |
Regulatory assets | 28.32%512.14M | 25.01%412.5M | 25.01%412.5M | 4.15%449.38M | 14.44%527.31M | -13.36%399.12M | -24.60%248.79M | -24.60%248.79M | 15.14%431.48M | --460.77M |
Total assets | ---- | ---- | ---- | ---- | --2.1M | ---- | ---- | ---- | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 89.97%314.23M | 1,954.68%314.16M | 1,954.68%314.16M | 92.87%315.23M | 1,026.49%164.45M | 1,036.80%165.41M | 971.47%163.83M | 971.47%163.83M | 1,013.44%163.44M | --14.6M |
-Current debt | 100.00%300M | --300M | --300M | 100.00%300M | --150M | --150M | --150M | --150M | --150M | ---- |
-Current capital lease obligation | -7.66%14.23M | -7.38%14.16M | -7.38%14.16M | 13.33%15.23M | -1.05%14.45M | 5.88%15.41M | -9.56%13.83M | -9.56%13.83M | -8.43%13.44M | --14.6M |
-accounts payable | 4.61%427.22M | -7.29%408.29M | -7.29%408.29M | -19.00%407.45M | -16.91%419.35M | -7.07%408.38M | 7.00%471.21M | 7.00%471.21M | 7.17%503.03M | --504.67M |
-Total tax payable | -11.98%981.41M | 10.57%833.33M | 10.57%833.33M | -6.00%856.51M | 16.02%1.12B | 12.03%1.11B | 21.59%916.38M | 21.59%916.38M | 30.68%911.2M | --967.02M |
-Dividends payable | 2.47%34.43M | ---- | ---- | ---- | ---- | 5.11%33.6M | ---- | ---- | ---- | ---- |
-Other payable | 47.64%13.51M | 280.73%14.31M | 280.73%14.31M | 428.03%12.09M | 228.08%8.95M | 163.48%9.15M | -33.29%2.51M | -33.29%2.51M | -51.46%2.29M | --2.73M |
Current liabilities | 26.38%776.31M | 56.19%724.09M | 56.19%724.09M | 7.81%722.83M | 13.54%596.16M | 23.54%614.25M | 38.41%641.67M | 38.41%641.67M | 36.99%670.49M | --525.04M |
Non current liabilities | ||||||||||
-Long term debt | -2.44%80.1M | -10.57%83.9M | -10.57%83.9M | 1.17%80.39M | -14.03%79.11M | -10.09%82.1M | -14.55%80.16M | -14.55%80.16M | 30.06%79.46M | --92.02M |
Non current accrued expenses | 3.77%1.27B | 16.56%1.26B | 16.56%1.26B | 10.34%1.26B | 10.64%1.24B | 11.95%1.22B | 10.73%1.19B | 10.73%1.19B | 17.71%1.14B | --1.12B |
Long term provisions | -14.29%840M | 14.17%685M | 14.17%685M | -5.84%725M | 22.09%995M | 15.98%980M | 30.00%780M | 30.00%780M | 28.33%770M | --815M |
Employee benefits | ---- | -24.52%35.23M | -24.52%35.23M | ---- | ---- | ---- | -2.49%45.51M | -2.49%45.51M | ---- | ---- |
Preferred securities outside stock equity | ---- | ---- | ---- | ---- | --12.36M | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 1.65%1.76B | 27.94%1.56B | 27.94%1.56B | -0.15%1.58B | 15.15%1.72B | 15.87%1.73B | 27.99%1.56B | 27.99%1.56B | 33.28%1.58B | --1.49B |
Shareholders'equity | ||||||||||
Share capital | 26.23%278.95M | 41.45%271.21M | 41.45%271.21M | 19.61%222.76M | 15.75%218.97M | 14.85%220.99M | 5.53%202.33M | 5.53%202.33M | -0.13%186.23M | --189.17M |
-common stock | 26.23%278.95M | 41.45%271.21M | 41.45%271.21M | 19.61%222.76M | 15.75%218.97M | 14.85%220.99M | 5.53%202.33M | 5.53%202.33M | -0.13%186.23M | --189.17M |
Additional paid-in capital | -42.18%34.19M | 5.57%61.36M | 5.57%61.36M | -4.04%73.6M | -0.28%67.8M | 0.27%59.14M | 36.75%79.49M | 36.75%79.49M | 45.60%76.69M | --67.99M |
Gains losses not affecting retained earnings | 20.11%18.2M | -78.94%13.65M | -78.94%13.65M | 2.16%28.76M | -75.66%16.69M | -82.78%15.16M | -84.81%9.85M | -84.81%9.85M | -36.70%28.15M | --68.59M |
Other equity interest | 7.15%109.75M | -41.37%95.96M | -41.37%95.96M | --117.42M | --97.29M | --102.42M | -37.79%101.81M | -37.79%101.81M | ---- | ---- |
Total equity | 1.59%3.69B | 12.06%3.51B | 12.06%3.51B | 3.85%3.57B | 9.44%3.67B | 8.34%3.63B | 9.68%3.44B | 9.68%3.44B | 11.84%3.44B | --3.36B |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.