(FY)Dec 31, 2023 | (Q4)Dec 31, 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 | -8.36%274M | -8.36%274M | 194.64%1.1B | -4.64%308M | 10.86%347M | 4.55%299M | 4.55%299M | -15.23%373M | -18.23%323M | --313M |
-Cash and cash equivalents | -8.36%274M | -8.36%274M | 194.64%1.1B | -4.64%308M | 10.86%347M | 4.55%299M | 4.55%299M | -15.23%373M | -18.23%323M | --313M |
Receivables | 2.35%1.57B | 2.35%1.57B | -5.49%1.88B | 2.44%1.93B | 7.88%1.82B | 2.89%1.53B | 2.89%1.53B | 18.15%1.99B | 13.56%1.88B | --1.69B |
-Accounts receivable | -0.65%1.23B | -0.65%1.23B | -1.44%1.64B | 7.34%1.64B | 10.58%1.56B | 1.06%1.24B | 1.06%1.24B | 16.92%1.67B | 10.26%1.53B | --1.41B |
-Taxes receivable | -9.76%74M | -9.76%74M | -73.86%23M | 25.00%35M | 6.90%31M | 32.26%82M | 32.26%82M | 340.00%88M | 55.56%28M | --29M |
-Other receivables | 24.53%264M | 24.53%264M | -8.62%212M | -22.12%257M | -7.20%232M | 4.95%212M | 4.95%212M | -1.69%232M | 28.40%330M | --250M |
Inventory | -7.17%1.24B | -7.17%1.24B | -2.97%1.63B | 1.67%1.71B | 15.52%1.8B | -4.22%1.34B | -4.22%1.34B | 22.06%1.68B | 22.93%1.68B | --1.56B |
Other current assets | -35.19%245M | -35.19%245M | -6.19%379M | -8.51%344M | 38.52%356M | 71.04%378M | 71.04%378M | 34.22%404M | 14.63%376M | --257M |
Total current assets | -20.45%3.33B | -20.45%3.33B | 12.20%4.99B | 0.63%4.29B | 13.31%4.32B | 23.34%4.19B | 23.34%4.19B | 16.98%4.44B | 13.72%4.26B | --3.82B |
Non current assets | ||||||||||
Net PPE | 4.68%3.87B | 4.68%3.87B | 4.67%4.37B | 2.07%4.39B | -1.28%4.4B | -17.17%3.7B | -17.17%3.7B | -5.27%4.17B | -0.65%4.3B | --4.45B |
-Gross PPE | 4.40%8.21B | 4.40%8.21B | 4.67%4.37B | 2.07%4.39B | -1.28%4.4B | -25.11%7.86B | -25.11%7.86B | -5.27%4.17B | -0.65%4.3B | --4.45B |
-Accumulated depreciation | -4.16%-4.33B | -4.16%-4.33B | ---- | ---- | ---- | 30.99%-4.16B | 30.99%-4.16B | ---- | ---- | ---- |
Goodwill and other intangible assets | -6.96%7.09B | -6.96%7.09B | -5.40%7.56B | -6.12%7.61B | -2.50%7.99B | -6.85%7.62B | -6.85%7.62B | -2.94%7.99B | -1.61%8.1B | --8.19B |
-Goodwill | -4.11%5.16B | -4.11%5.16B | -3.43%5.5B | -3.95%5.52B | -1.61%5.69B | -6.76%5.38B | -6.76%5.38B | -1.78%5.69B | -0.67%5.74B | --5.78B |
-Other intangible assets | -13.80%1.93B | -13.80%1.93B | -10.30%2.07B | -11.40%2.09B | -4.65%2.3B | -7.06%2.24B | -7.06%2.24B | -5.69%2.3B | -3.83%2.36B | --2.41B |
Investments and advances | -57.41%184M | -57.41%184M | -54.57%194M | -24.18%323M | 2.12%434M | 1.89%432M | 1.89%432M | 0.95%427M | 8.12%426M | --425M |
Non current deferred assets | -3.68%183M | -3.68%183M | ---- | ---- | ---- | -11.63%190M | -11.63%190M | ---- | ---- | ---- |
Defined pension benefit | -6.57%512M | -6.57%512M | ---- | ---- | ---- | -46.54%548M | -46.54%548M | ---- | ---- | ---- |
Other non current assets | -75.33%449M | -75.33%449M | -19.85%1.59B | -19.11%1.49B | -13.74%1.49B | 284.78%1.82B | 284.78%1.82B | 28.07%1.98B | 22.48%1.85B | --1.73B |
Total non current assets | -14.11%12.29B | -14.11%12.29B | -5.92%13.71B | -5.88%13.81B | -3.31%14.31B | -3.21%14.31B | -3.21%14.31B | -0.25%14.57B | 1.45%14.68B | --14.8B |
Total assets | -15.54%15.62B | -15.54%15.62B | -1.69%18.7B | -4.41%18.1B | 0.10%18.63B | 1.75%18.5B | 1.75%18.5B | 3.31%19.02B | 3.98%18.94B | --18.61B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.40%2.37B | -9.40%2.37B | -2.86%2.79B | -1.95%2.81B | 7.21%2.9B | -0.19%2.62B | -0.19%2.62B | 13.66%2.87B | 15.05%2.87B | --2.71B |
-accounts payable | -9.89%2.31B | -9.89%2.31B | -2.86%2.79B | -1.95%2.81B | 7.21%2.9B | -0.19%2.57B | -0.19%2.57B | 13.66%2.87B | 15.05%2.87B | --2.71B |
-Total tax payable | 16.33%57M | 16.33%57M | ---- | ---- | ---- | 0.00%49M | 0.00%49M | ---- | ---- | ---- |
Current accrued expenses | 1.66%1.04B | 1.66%1.04B | 5.40%1.19B | 8.00%1.09B | 12.36%1.03B | 1.28%1.03B | 1.28%1.03B | 1.16%1.13B | 26.18%1.01B | --914M |
Current debt and capital lease obligation | -33.70%905M | -33.70%905M | 51.95%1.67B | 36.88%1.77B | -21.43%1.15B | 41.45%1.37B | 41.45%1.37B | 71.76%1.1B | 86.47%1.3B | --1.47B |
-Current debt | -37.13%784M | -37.13%784M | 56.16%1.55B | 41.40%1.66B | -22.60%1.04B | 46.88%1.25B | 46.88%1.25B | 92.98%990M | 106.69%1.17B | --1.34B |
-Current capital lease obligation | 2.54%121M | 2.54%121M | 14.41%127M | -6.56%114M | -8.87%113M | 1.72%118M | 1.72%118M | -13.28%111M | -3.94%122M | --124M |
Current deferred liabilities | -43.33%85M | -43.33%85M | ---- | ---- | ---- | 8.70%150M | 8.70%150M | ---- | ---- | ---- |
Other current liabilities | -44.96%655M | -44.96%655M | -6.44%871M | -8.89%799M | 20.81%923M | 106.60%1.19B | 106.60%1.19B | 24.97%931M | -8.46%877M | --764M |
Current liabilities | -20.30%5.06B | -20.30%5.06B | 8.14%6.52B | 7.02%6.48B | 2.62%6B | 19.45%6.35B | 19.45%6.35B | 19.96%6.03B | 22.34%6.05B | --5.85B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -3.07%5.62B | -3.07%5.62B | -2.82%6B | -12.37%5.56B | -3.90%6.24B | -14.27%5.8B | -14.27%5.8B | -17.92%6.18B | -15.98%6.34B | --6.49B |
-Long term debt | -4.29%5.09B | -4.29%5.09B | -2.93%5.53B | -13.02%5.08B | -3.26%5.76B | -15.09%5.32B | -15.09%5.32B | -18.85%5.7B | -16.94%5.84B | --5.95B |
-Long term capital lease obligation | 10.37%532M | 10.37%532M | -1.46%471M | -4.78%478M | -11.01%477M | -3.98%482M | -3.98%482M | -4.97%478M | -2.90%502M | --536M |
Non current deferred liabilities | -29.70%497M | -29.70%497M | -23.94%702M | -23.90%659M | -9.90%728M | -2.08%707M | -2.08%707M | 50.57%923M | 33.85%866M | --808M |
Employee benefits | 3.76%635M | 3.76%635M | 19.73%722M | 14.10%712M | 7.89%711M | -17.07%612M | -17.07%612M | -18.29%603M | -9.30%624M | --659M |
Other non current liabilities | -8.06%399M | -8.06%399M | -13.79%469M | -4.22%477M | -7.41%475M | 13.02%434M | 13.02%434M | 9.90%544M | -1.58%498M | --513M |
Total non current liabilities | -7.46%7.19B | -7.46%7.19B | -4.26%7.89B | -11.10%7.4B | -3.77%8.15B | -10.13%7.77B | -10.13%7.77B | -12.00%8.25B | -11.28%8.33B | --8.47B |
Total liabilities | -13.24%12.25B | -13.24%12.25B | 0.98%14.42B | -3.47%13.88B | -1.16%14.15B | 1.13%14.12B | 1.13%14.12B | -0.83%14.28B | 0.32%14.38B | --14.32B |
Shareholders'equity | ||||||||||
Share capital | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | --105M |
-common stock | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | 0.00%105M | --105M |
Retained earnings | -4.27%8.8B | -4.27%8.8B | 0.11%9.51B | 0.64%9.45B | 0.42%9.29B | 1.87%9.2B | 1.87%9.2B | 7.99%9.5B | 8.05%9.39B | --9.25B |
Paid-in capital | 3.09%1.1B | 3.09%1.1B | 4.19%1.07B | 4.76%1.06B | 4.03%1.03B | 4.40%1.07B | 4.40%1.07B | 2.19%1.03B | 3.60%1.01B | --993M |
Less: Treasury stock | 1.55%4.79B | 1.55%4.79B | -1.22%4.69B | -2.43%4.7B | -5.66%4.67B | 0.13%4.72B | 0.13%4.72B | 0.44%4.75B | 1.60%4.82B | --4.95B |
Gains losses not affecting retained earnings | -19.50%-2.04B | -19.50%-2.04B | -22.28%-1.95B | -21.36%-1.94B | -6.33%-1.71B | 0.76%-1.71B | 0.76%-1.71B | 5.61%-1.6B | 3.73%-1.6B | ---1.61B |
Total stockholders'equity | -19.44%3.18B | -19.44%3.18B | -5.72%4.04B | -2.87%3.97B | 6.77%4.05B | 5.94%3.94B | 5.94%3.94B | 22.93%4.28B | 21.42%4.08B | --3.8B |
Noncontrolling interests | -55.30%194M | -55.30%194M | -47.47%239M | -46.22%256M | -14.60%427M | -12.32%434M | -12.32%434M | -13.33%455M | -8.11%476M | --500M |
Total equity | -22.99%3.37B | -22.99%3.37B | -9.73%4.28B | -7.39%4.22B | 4.28%4.48B | 3.80%4.38B | 3.80%4.38B | 18.18%4.74B | 17.47%4.56B | --4.3B |
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