(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 24, 2023 | (Q2)Jun 25, 2023 | (Q1)Mar 26, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 25, 2022 | (Q2)Jun 26, 2022 | (Q1)Mar 27, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -43.38%1.44B | -43.38%1.44B | 46.13%3.55B | 106.93%3.67B | 29.58%2.44B | -29.33%2.55B | -29.33%2.55B | -10.89%2.43B | -35.34%1.78B | -35.80%1.88B |
-Cash and cash equivalents | -43.38%1.44B | -43.38%1.44B | 46.13%3.55B | 106.93%3.67B | 29.58%2.44B | -29.33%2.55B | -29.33%2.55B | -10.89%2.43B | -35.34%1.78B | -35.80%1.88B |
Receivables | 3.32%15.32B | 3.32%15.32B | 8.05%16.01B | 8.45%16.44B | 7.61%15.77B | 18.19%14.82B | 18.19%14.82B | -0.98%14.82B | 7.97%15.15B | 11.70%14.66B |
-Accounts receivable | -14.89%2.13B | -14.89%2.13B | -3.18%2.41B | 0.76%3.43B | 2.22%2.58B | 27.61%2.51B | 27.61%2.51B | 9.57%2.48B | 30.26%3.4B | 14.14%2.53B |
-Other receivables | 7.02%13.18B | 7.02%13.18B | 10.31%13.61B | 10.68%13.01B | 8.73%13.19B | 16.44%12.32B | 16.44%12.32B | -2.87%12.33B | 2.87%11.75B | 11.20%12.13B |
Inventory | 1.42%3.13B | 1.42%3.13B | 6.39%3.31B | 1.95%3.5B | 10.40%3.47B | 3.59%3.09B | 3.59%3.09B | 7.23%3.11B | 10.00%3.43B | -3.44%3.14B |
Other current assets | 18.57%632M | 18.57%632M | -25.17%449M | -21.53%481M | -34.70%461M | -22.53%533M | -22.53%533M | -21.36%600M | -20.80%613M | -24.97%706M |
Total current assets | -2.24%20.52B | -2.24%20.52B | 11.27%23.32B | 14.85%24.09B | 8.60%22.14B | 5.93%20.99B | 5.93%20.99B | -1.86%20.96B | 1.45%20.97B | 0.68%20.39B |
Non current assets | ||||||||||
Net PPE | 4.95%8.37B | 4.95%8.37B | 5.47%8.05B | 5.25%7.97B | 4.99%7.94B | 4.98%7.98B | 4.98%7.98B | 4.05%7.63B | 3.83%7.57B | 4.82%7.56B |
-Gross PPE | 5.18%21.18B | 5.18%21.18B | ---- | ---- | ---- | 5.43%20.14B | 5.43%20.14B | ---- | ---- | ---- |
-Accumulated depreciation | -5.34%-12.81B | -5.34%-12.81B | ---- | ---- | ---- | -5.74%-12.16B | -5.74%-12.16B | ---- | ---- | ---- |
Goodwill and other intangible assets | -1.72%13.01B | -1.72%13.01B | -1.72%13.06B | -1.85%13.13B | -2.10%13.17B | -2.07%13.24B | -2.07%13.24B | -2.19%13.29B | -2.06%13.38B | -2.00%13.46B |
-Goodwill | 0.18%10.8B | 0.18%10.8B | 0.17%10.78B | 0.01%10.8B | -0.32%10.78B | -0.31%10.78B | -0.31%10.78B | -0.47%10.76B | -0.15%10.79B | 0.11%10.81B |
-Other intangible assets | -10.04%2.21B | -10.04%2.21B | -9.80%2.27B | -9.60%2.34B | -9.34%2.4B | -9.13%2.46B | -9.13%2.46B | -8.92%2.52B | -9.30%2.58B | -9.76%2.64B |
Non current deferred assets | -21.13%2.95B | -21.13%2.95B | 56.39%4.87B | 68.58%4.52B | 55.32%4.18B | 63.49%3.74B | 63.49%3.74B | 16.97%3.12B | -20.64%2.68B | -20.36%2.69B |
Other non current assets | 9.67%7.6B | 9.67%7.6B | 4.67%7.37B | 1.65%7.28B | -3.02%7.19B | -9.42%6.93B | -9.42%6.93B | 1.93%7.04B | 0.83%7.16B | 7.98%7.42B |
Total non current assets | 0.14%31.94B | 0.14%31.94B | 7.32%33.34B | 6.84%32.89B | 4.36%32.48B | 2.68%31.89B | 2.68%31.89B | 1.92%31.07B | -2.04%30.79B | -0.21%31.12B |
Total assets | -0.80%52.46B | -0.80%52.46B | 8.91%56.67B | 10.09%56.98B | 6.04%54.62B | 3.95%52.88B | 3.95%52.88B | 0.36%52.03B | -0.65%51.76B | 0.14%51.51B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.21%2.31B | 9.21%2.31B | 45.58%3.82B | 50.11%3.47B | 25.86%3.27B | 171.41%2.12B | 171.41%2.12B | 72.50%2.62B | 43.59%2.31B | 37.59%2.6B |
-accounts payable | 9.21%2.31B | 9.21%2.31B | 45.58%3.82B | 50.11%3.47B | 25.86%3.27B | 171.41%2.12B | 171.41%2.12B | 72.50%2.62B | 43.59%2.31B | 37.59%2.6B |
Current accrued expenses | 1.89%3.13B | 1.89%3.13B | -0.38%3.14B | -1.33%2.9B | -1.39%2.63B | -1.06%3.08B | -1.06%3.08B | 0.93%3.15B | -3.10%2.94B | -4.40%2.67B |
Current debt and capital lease obligation | 42.37%168M | 42.37%168M | --168M | --283M | -77.00%115M | --118M | --118M | ---- | ---- | -1.19%500M |
-Current debt | 42.37%168M | 42.37%168M | --168M | --283M | -77.00%115M | --118M | --118M | ---- | ---- | -1.19%500M |
Current deferred liabilities | 8.27%9.19B | 8.27%9.19B | -1.53%7.94B | 1.32%8.18B | 5.49%8.34B | 4.70%8.49B | 4.70%8.49B | 7.24%8.06B | 9.46%8.08B | 8.92%7.9B |
Other current liabilities | 2.15%2.13B | 2.15%2.13B | -15.19%2.13B | -8.96%2.88B | 10.57%2.63B | 4.35%2.09B | 4.35%2.09B | -12.16%2.52B | 16.10%3.16B | 4.49%2.38B |
Current liabilities | 6.61%16.94B | 6.61%16.94B | 5.18%17.19B | 7.43%17.7B | 5.83%16.98B | 13.50%15.89B | 13.50%15.89B | 8.79%16.35B | 8.12%16.48B | 9.04%16.05B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 12.07%17.29B | 12.07%17.29B | 50.01%17.22B | 48.25%17.26B | 38.94%15.49B | 32.21%15.43B | 32.21%15.43B | -1.61%11.48B | -0.18%11.64B | -4.39%11.15B |
-Long term debt | 12.07%17.29B | 12.07%17.29B | 50.01%17.22B | 48.25%17.26B | 38.94%15.49B | 32.21%15.43B | 32.21%15.43B | -1.61%11.48B | -0.18%11.64B | -4.39%11.15B |
Employee benefits | 12.61%6.16B | 12.61%6.16B | -7.35%5.32B | -7.49%5.37B | -33.42%5.42B | -34.22%5.47B | -34.22%5.47B | -38.56%5.75B | -53.21%5.81B | -35.59%8.14B |
Other non current liabilities | -23.37%5.23B | -23.37%5.23B | 17.91%7.66B | 15.70%7.4B | 14.81%7.09B | 15.15%6.83B | 15.15%6.83B | 5.27%6.49B | 2.32%6.4B | 1.41%6.17B |
Total non current liabilities | 3.45%28.68B | 3.45%28.68B | 27.33%30.2B | 25.94%30.03B | 9.95%27.99B | 6.98%27.73B | 6.98%27.73B | -12.76%23.72B | -21.37%23.85B | -16.21%25.46B |
Total liabilities | 4.60%45.62B | 4.60%45.62B | 18.29%47.39B | 18.38%47.74B | 8.36%44.98B | 9.27%43.61B | 9.27%43.61B | -5.09%40.06B | -11.51%40.33B | -7.97%41.51B |
Shareholders'equity | ||||||||||
Share capital | -5.51%240M | -5.51%240M | -5.36%247M | -4.92%251M | -4.15%254M | -6.27%254M | -6.27%254M | -4.74%261M | -4.35%264M | -4.68%265M |
-common stock | -5.51%240M | -5.51%240M | -5.36%247M | -4.92%251M | -4.15%254M | -6.27%254M | -6.27%254M | -4.74%261M | -4.35%264M | -4.68%265M |
Retained earnings | -9.12%15.4B | -9.12%15.4B | -13.98%17.07B | -11.73%17.07B | -15.63%17.48B | -21.56%16.94B | -21.56%16.94B | -7.62%19.84B | -11.95%19.34B | -5.74%20.72B |
Paid-in capital | --0 | --0 | --107M | --0 | --0 | -2.13%92M | -2.13%92M | --0 | --0 | --0 |
Gains losses not affecting retained earnings | -9.72%-8.8B | -9.72%-8.8B | -0.15%-8.15B | 1.09%-8.08B | 26.35%-8.09B | 27.10%-8.02B | 27.10%-8.02B | 33.42%-8.13B | 48.42%-8.17B | 31.42%-10.98B |
Total stockholders'equity | -26.24%6.84B | -26.24%6.84B | -22.50%9.27B | -19.17%9.24B | -3.56%9.65B | -15.45%9.27B | -15.45%9.27B | 24.24%11.97B | 75.28%11.43B | 58.46%10B |
Noncontrolling interests | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Total equity | -26.24%6.84B | -26.24%6.84B | -22.50%9.27B | -19.17%9.24B | -3.56%9.65B | -15.45%9.27B | -15.45%9.27B | 24.24%11.97B | 75.07%11.43B | 57.93%10B |
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 | -- | -- | -- | -- |
No Data