(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | (Q1)Apr 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1.47%13.29M | 1.47%13.29M | -20.70%16.4M | -48.49%16.57M | -24.68%15.24M | -9.41%13.1M | -9.41%13.1M | 14.84%20.68M | 32.16%32.18M | --20.24M |
-Cash and cash equivalents | 1.47%13.29M | 1.47%13.29M | -20.70%16.4M | -48.49%16.57M | -24.68%15.24M | -9.41%13.1M | -9.41%13.1M | 14.84%20.68M | 32.16%32.18M | --20.24M |
Receivables | -10.44%192.75M | -10.44%192.75M | -22.09%186.18M | -15.55%188.17M | -12.50%208M | 0.65%215.21M | 0.65%215.21M | 25.38%238.98M | 24.25%222.81M | --237.71M |
-Accounts receivable | -10.44%192.75M | -10.44%192.75M | -22.09%186.18M | -15.55%188.17M | -12.50%208M | 0.65%215.21M | 0.65%215.21M | 25.38%238.98M | 24.25%222.81M | --237.71M |
Inventory | 4.38%441.6M | 4.38%441.6M | 7.55%452.04M | 7.81%455.34M | 12.27%434.49M | 17.16%423.08M | 17.16%423.08M | 34.82%420.3M | 45.28%422.38M | --386.99M |
Other current assets | 58.09%61.74M | 58.09%61.74M | 85.04%54.97M | 27.51%37.75M | 50.61%42.13M | 3.17%39.06M | 3.17%39.06M | -17.79%29.71M | 33.63%29.61M | --27.97M |
Total current assets | 2.74%709.38M | 2.74%709.38M | -0.01%709.59M | -1.29%697.83M | 4.00%699.85M | 10.08%690.45M | 10.08%690.45M | 27.52%709.66M | 36.86%706.97M | --672.91M |
Non current assets | ||||||||||
Net PPE | 11.56%572.33M | 11.56%572.33M | 12.76%554.58M | 12.34%553.32M | 9.05%531.91M | 8.67%513.01M | 8.67%513.01M | 19.67%491.82M | 20.60%492.54M | --487.79M |
-Gross PPE | 5.17%1.34B | 5.17%1.34B | 5.76%1.31B | 4.92%1.29B | 3.31%1.26B | 6.54%1.27B | 6.54%1.27B | 10.00%1.24B | 10.89%1.23B | --1.22B |
-Accumulated depreciation | -0.85%-766.94M | -0.85%-766.94M | -1.16%-755.63M | 0.01%-739.67M | 0.51%-728.79M | -5.14%-760.44M | -5.14%-760.44M | -4.45%-746.97M | -5.25%-739.78M | ---732.53M |
Goodwill and other intangible assets | -1.79%454.44M | -1.79%454.44M | -2.08%454.03M | -2.18%458.17M | -2.15%460.7M | -2.66%462.7M | -2.66%462.7M | 144.03%463.66M | 142.79%468.36M | --470.82M |
-Goodwill | 0.43%320.87M | 0.43%320.87M | 0.27%319.44M | 0.07%320.23M | 0.75%320.27M | 0.28%319.5M | 0.28%319.5M | 125.95%318.57M | 125.26%319.99M | --317.9M |
-Other intangible assets | -6.73%133.56M | -6.73%133.56M | -7.23%134.59M | -7.03%137.94M | -8.17%140.43M | -8.63%143.2M | -8.63%143.2M | 196.03%145.09M | 191.76%148.36M | --152.92M |
Non current deferred assets | 50.32%4.91M | 50.32%4.91M | -31.63%3.21M | -35.27%3.25M | -37.35%3.34M | -39.88%3.27M | -39.88%3.27M | 146.38%4.7M | 162.86%5.02M | --5.32M |
Other non current assets | -3.87%21.66M | -3.87%21.66M | -16.29%27.19M | -16.83%25.14M | -26.21%22.18M | -17.66%22.54M | -17.66%22.54M | 39.56%32.48M | 39.15%30.23M | --30.06M |
Total non current assets | 5.17%1.05B | 5.17%1.05B | 4.67%1.04B | 4.39%1.04B | 2.43%1.02B | 2.17%1B | 2.17%1B | 58.53%992.66M | 59.40%996.15M | --994M |
Total assets | 4.18%1.76B | 4.18%1.76B | 2.72%1.75B | 2.03%1.74B | 3.06%1.72B | 5.26%1.69B | 5.26%1.69B | 43.94%1.7B | 49.20%1.7B | --1.67B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 17.03%130.87M | 17.03%130.87M | -2.99%95.1M | 9.54%126.42M | 20.61%131.54M | 23.64%111.83M | 23.64%111.83M | 36.12%98.02M | 35.08%115.41M | --109.06M |
-accounts payable | 16.46%125.66M | 16.46%125.66M | -3.51%93.1M | 8.93%123.86M | 22.65%126.87M | 25.11%107.9M | 25.11%107.9M | 34.80%96.48M | 41.08%113.71M | --103.44M |
-Total tax payable | 32.56%5.21M | 32.56%5.21M | 29.77%2M | 50.47%2.56M | -16.98%4.67M | -6.59%3.93M | -6.59%3.93M | 251.25%1.54M | -64.85%1.7M | --5.62M |
Current accrued expenses | -27.10%25.91M | -27.10%25.91M | -6.68%27.97M | -3.09%21.55M | 1.05%22.08M | -5.33%35.54M | -5.33%35.54M | -19.36%29.97M | -19.15%22.24M | --21.85M |
Current debt and capital lease obligation | 82.88%38.6M | 82.88%38.6M | 95.64%38.63M | 79.16%27.47M | 80.62%27.73M | 37.41%21.11M | 37.41%21.11M | 3,632.89%19.75M | 3,424.83%15.33M | --15.35M |
-Current debt | 82.88%38.6M | 82.88%38.6M | 95.64%38.63M | 79.16%27.47M | 80.62%27.73M | 37.41%21.11M | 37.41%21.11M | 3,632.89%19.75M | 3,424.83%15.33M | --15.35M |
Current deferred liabilities | -10.67%13.84M | -10.67%13.84M | 128.59%15.08M | 89.03%15.31M | 173.96%20.29M | 99.43%15.5M | 99.43%15.5M | -20.61%6.6M | -25.85%8.1M | --7.41M |
Other current liabilities | -16.77%45.77M | -16.77%45.77M | -15.69%40.43M | -13.52%42.5M | -7.55%44.19M | 3.01%54.99M | 3.01%54.99M | -12.42%47.95M | 33.08%49.15M | --47.79M |
Current liabilities | 6.71%255M | 6.71%255M | 7.37%217.21M | 10.95%233.25M | 22.02%245.82M | 16.85%238.96M | 16.85%238.96M | 17.09%202.29M | 30.39%210.23M | --201.46M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -5.93%455.14M | -5.93%455.14M | -10.55%489.75M | -13.65%482.51M | -14.76%476.97M | -4.73%483.81M | -4.73%483.81M | 268.72%547.54M | 326.62%558.8M | --559.58M |
-Long term debt | -5.67%387.58M | -5.67%387.58M | -10.95%422.36M | -14.36%412.73M | -15.49%405.48M | -5.41%410.88M | -5.41%410.88M | 500.08%474.28M | 719.14%481.97M | --479.82M |
-Long term capital lease obligation | -7.36%67.56M | -7.36%67.56M | -8.01%67.39M | -9.19%69.78M | -10.37%71.49M | -0.67%72.93M | -0.67%72.93M | 5.46%73.26M | 6.50%76.83M | --79.76M |
Non current deferred liabilities | -8.72%124.09M | -8.72%124.09M | -3.03%136.87M | 2.09%139.75M | 10.33%137.39M | 8.61%135.95M | 8.61%135.95M | 31.70%141.15M | 24.33%136.89M | --124.54M |
Employee benefits | 28.95%26.33M | 28.95%26.33M | -31.72%20.09M | -33.56%20.59M | -36.59%20.74M | -38.85%20.42M | -38.85%20.42M | -24.98%29.42M | -22.52%30.99M | --32.7M |
Other non current liabilities | 9.19%13.3M | 9.19%13.3M | -17.39%11.56M | -13.81%13.66M | -13.38%14.26M | -18.54%12.18M | -18.54%12.18M | -20.38%13.99M | -9.33%15.85M | --16.46M |
Total non current liabilities | -4.65%622.68M | -4.65%622.68M | -10.08%659.42M | -11.62%657.34M | -11.48%650.17M | -4.32%653.03M | -4.32%653.03M | 134.70%733.36M | 149.10%743.74M | --734.48M |
Total liabilities | -1.60%877.67M | -1.60%877.67M | -6.31%876.63M | -6.64%890.59M | -4.27%895.99M | 0.56%891.99M | 0.56%891.99M | 92.82%935.65M | 107.47%953.96M | --935.94M |
Shareholders'equity | ||||||||||
Share capital | 7.43%309.49M | 7.43%309.49M | 7.95%306.59M | 7.85%303.39M | 6.90%297.8M | 5.93%288.1M | 5.93%288.1M | 5.30%284.02M | 4.88%281.3M | --278.59M |
-common stock | 7.43%309.49M | 7.43%309.49M | 7.95%306.59M | 7.85%303.39M | 6.90%297.8M | 5.93%288.1M | 5.93%288.1M | 5.30%284.02M | 4.88%281.3M | --278.59M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 11.04%854.33M | 11.04%854.33M | 12.69%837.6M | 12.11%813.79M | 12.36%792.42M | 10.91%769.42M | 10.91%769.42M | 9.87%743.28M | 9.85%725.92M | --705.26M |
Less: Treasury stock | 7.64%237.75M | 7.64%237.75M | 8.23%237.26M | 8.27%236.42M | 6.60%231.91M | 5.21%220.86M | 5.21%220.86M | 4.91%219.22M | 4.55%218.36M | --217.55M |
Gains losses not affecting retained earnings | -12.02%-46.95M | -12.02%-46.95M | 12.35%-40.83M | 11.60%-39.44M | -3.58%-41.63M | -4.33%-41.91M | -4.33%-41.91M | -4.55%-46.58M | -3.56%-44.62M | ---40.19M |
Other equity interest | 12.89%5.92M | 12.89%5.92M | 13.45%5.86M | 18.13%5.81M | 9.23%5.3M | 9.38%5.25M | 9.38%5.25M | 10.21%5.17M | 7.24%4.92M | --4.86M |
Total stockholders'equity | 10.63%885.05M | 10.63%885.05M | 13.73%871.97M | 13.08%847.12M | 12.45%821.99M | 11.04%799.99M | 11.04%799.99M | 9.93%766.68M | 9.89%749.15M | --730.96M |
Total equity | 10.63%885.05M | 10.63%885.05M | 13.73%871.97M | 13.08%847.12M | 12.45%821.99M | 11.04%799.99M | 11.04%799.99M | 9.93%766.68M | 9.89%749.15M | --730.96M |
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