(Q1)Dec 31, 2023 | (FY)Oct 1, 2023 | (Q4)Oct 1, 2023 | (Q3)Jul 2, 2023 | (Q2)Apr 2, 2023 | (Q1)Jan 1, 2023 | (FY)Oct 2, 2022 | (Q4)Oct 2, 2022 | (Q3)Jul 3, 2022 | (Q2)Apr 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -3.33%198.69M | -8.79%168.83M | -8.79%168.83M | -19.01%176.06M | 19.04%231.39M | -20.02%164.4M | 11.12%185.09M | 11.12%185.09M | -7.21%217.38M | --194.38M |
-Cash and cash equivalents | -3.33%198.69M | -8.79%168.83M | -8.79%168.83M | -19.01%176.06M | 19.04%231.39M | -20.02%164.4M | 11.12%185.09M | 11.12%185.09M | -7.21%217.38M | --194.38M |
Receivables | 40.39%1.13B | 28.02%1.1B | 28.02%1.1B | 35.27%1.13B | 41.25%1.11B | 8.97%876.78M | 8.98%857.72M | 8.98%857.72M | 7.33%833.48M | --786.6M |
-Accounts receivable | 58.70%700.88M | 36.81%672.71M | 36.81%672.71M | 50.29%677.92M | 56.38%656.92M | 10.05%486.03M | 13.61%491.7M | 13.61%491.7M | 4.51%451.07M | --420.09M |
-Taxes receivable | ---- | -5.70%9.62M | -5.70%9.62M | ---- | ---- | ---- | -28.44%10.21M | -28.44%10.21M | -48.14%10.78M | --4.52M |
-Other receivables | 21.02%433.7M | 17.01%420.73M | 17.01%420.73M | 21.53%456.74M | 25.69%460.81M | 10.14%394.69M | 4.43%359.57M | 4.43%359.57M | 14.73%375.83M | --366.64M |
-Recievables adjustments allowances | -0.28%-5M | -32.44%-4.97M | -32.44%-4.97M | -71.72%-7.21M | -43.09%-6.65M | 21.01%-3.94M | 13.86%-3.75M | 13.86%-3.75M | -23.69%-4.2M | ---4.65M |
Other current assets | 21.79%125.77M | -22.79%89.1M | -22.79%89.1M | 21.10%114.44M | 25.49%126.3M | 87.51%193.64M | 2.73%115.4M | 2.73%115.4M | -1.13%94.5M | --100.65M |
Total current assets | 30.59%1.45B | 17.08%1.36B | 17.08%1.36B | 23.80%1.42B | 35.79%1.47B | 10.90%1.23B | 8.66%1.16B | 8.66%1.16B | 3.52%1.15B | --1.08B |
Non current assets | ||||||||||
Net PPE | 2.84%254.48M | 16.83%250.76M | 16.83%250.76M | 27.65%288.54M | 15.15%278.43M | -12.15%217.39M | -15.22%214.64M | -15.22%214.64M | -9.31%226.03M | --241.8M |
-Gross PPE | 3.96%357.33M | 13.47%353.41M | 13.47%353.41M | 21.15%396.79M | 11.30%381.12M | -7.92%316.49M | -10.16%311.46M | -10.16%311.46M | -5.84%327.51M | --342.43M |
-Accumulated depreciation | -6.83%-102.84M | -6.01%-102.65M | -6.01%-102.65M | -6.67%-108.25M | -2.05%-102.69M | -2.93%-99.1M | -3.54%-96.82M | -3.54%-96.82M | -2.95%-101.48M | ---100.63M |
Goodwill and other intangible assets | 80.34%2.09B | 80.26%2.05B | 80.26%2.05B | 78.15%2.11B | 74.36%2.09B | 0.10%1.16B | -0.60%1.14B | -0.60%1.14B | 11.73%1.19B | --1.2B |
-Goodwill | 71.23%1.92B | 69.33%1.88B | 69.33%1.88B | 63.86%1.89B | 60.23%1.86B | 0.91%1.13B | 0.17%1.11B | 0.17%1.11B | 9.48%1.15B | --1.16B |
-Other intangible assets | 360.20%168.13M | 496.43%173.94M | 496.43%173.94M | 562.97%225.03M | 489.04%232.55M | -24.63%27.54M | -23.24%29.16M | -23.24%29.16M | 270.56%33.94M | --39.48M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -51.42%3.97M | --4.61M |
Non current deferred assets | 29.44%76.21M | 86.18%89M | 86.18%89M | 44.32%81.73M | 25.42%74.34M | -11.66%52.01M | -12.15%47.8M | -12.15%47.8M | 63.55%56.63M | --59.27M |
Other non current assets | 30.68%74.81M | 12.73%70.51M | 12.73%70.51M | 21.84%73.48M | 23.76%74.52M | 16.05%66.44M | 17.58%62.55M | 17.58%62.55M | 17.10%60.31M | --60.22M |
Total non current assets | 63.50%2.5B | 68.27%2.46B | 68.27%2.46B | 66.77%2.56B | 60.89%2.52B | -1.99%1.5B | -3.04%1.46B | -3.04%1.46B | 9.11%1.53B | --1.56B |
Total assets | 49.63%3.95B | 45.67%3.82B | 45.67%3.82B | 48.39%3.97B | 50.63%3.99B | 3.45%2.73B | 1.79%2.62B | 1.79%2.62B | 6.64%2.68B | --2.65B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 44.95%207.06M | 17.52%173.27M | 17.52%173.27M | 36.63%188.81M | 83.13%235.66M | 5.89%151.26M | 14.50%147.44M | 14.50%147.44M | 4.21%138.19M | --128.68M |
-accounts payable | 44.95%207.06M | 17.52%173.27M | 17.52%173.27M | 36.63%188.81M | 83.13%235.66M | 5.89%151.26M | 14.50%147.44M | 14.50%147.44M | 4.21%138.19M | --128.68M |
Current debt and capital lease obligation | -16.87%68.09M | -7.62%65.01M | -7.62%65.01M | -7.02%81.06M | 1.67%78.58M | -16.60%68.31M | -11.99%70.37M | -11.99%70.37M | 7.42%87.18M | --77.29M |
-Current debt | ---- | ---- | ---- | -53.82%12.51M | 0.02%12.51M | -25.25%12.51M | 0.00%12.5M | 0.00%12.5M | 66.63%27.08M | --12.5M |
-Current capital lease obligation | 4.46%68.09M | 12.34%65.01M | 12.34%65.01M | 14.07%68.56M | 1.98%66.08M | -14.38%55.81M | -14.21%57.87M | -14.21%57.87M | -7.41%60.1M | --64.79M |
Current deferred liabilities | 74.41%382.86M | 38.83%335.04M | 38.83%335.04M | 42.12%351.05M | 42.91%321.52M | 24.87%274.12M | 26.75%241.34M | 26.75%241.34M | 37.90%247.01M | --224.98M |
Other current liabilities | 17.28%280.29M | 51.49%332.07M | 51.49%332.07M | 28.92%320.32M | 30.52%314.43M | -19.47%192.46M | -9.81%219.2M | -9.81%219.2M | 10.30%248.47M | --240.9M |
Current liabilities | 36.71%1.16B | 31.89%1.21B | 31.89%1.21B | 28.21%1.21B | 37.16%1.17B | 2.51%870.62M | 7.96%916.02M | 7.96%916.02M | 16.53%945.47M | --855.19M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 158.50%1.08B | 160.92%1.02B | 160.92%1.02B | 175.36%1.07B | 204.12%1.23B | -8.94%382.15M | 4.88%392.54M | 4.88%392.54M | -4.48%388.87M | --403.13M |
-Long term debt | 282.91%945.32M | 257.17%879.53M | 257.17%879.53M | 286.93%906.88M | 348.42%1.07B | -5.17%234.12M | 23.13%246.25M | 23.13%246.25M | 0.15%234.38M | --237.5M |
-Long term capital lease obligation | -19.25%139.54M | -1.09%144.69M | -1.09%144.69M | 6.10%163.92M | -2.79%161M | -14.33%148.03M | -16.07%146.29M | -16.07%146.29M | -10.74%154.5M | --165.63M |
Non current deferred liabilities | -16.50%11.62M | -5.97%14.26M | -5.97%14.26M | 290.68%71.43M | 267.47%62.83M | 135.55%32.78M | 43.53%15.16M | 43.53%15.16M | 3.20%18.28M | --17.1M |
Other non current liabilities | 30.09%155.67M | 46.95%170.36M | 46.95%170.36M | 38.64%166.41M | 33.45%167.56M | 1.93%121.97M | 6.41%115.93M | 6.41%115.93M | 45.91%120.03M | --125.56M |
Total non current liabilities | 126.33%1.25B | 130.86%1.21B | 130.86%1.21B | 148.23%1.31B | 166.84%1.46B | -2.95%536.9M | 6.04%523.62M | 6.04%523.62M | 3.96%527.18M | --545.79M |
Total liabilities | 72.06%2.41B | 67.89%2.42B | 67.89%2.42B | 71.17%2.52B | 87.68%2.63B | 0.36%1.41B | 7.25%1.44B | 7.25%1.44B | 11.70%1.47B | --1.4B |
Shareholders'equity | ||||||||||
Share capital | -1.11%534K | 0.38%532K | 0.38%532K | -0.19%532K | -0.93%532K | -1.48%532K | -1.85%530K | -1.85%530K | -1.48%533K | --537K |
-common stock | -1.11%534K | 0.38%532K | 0.38%532K | -0.19%532K | -0.93%532K | -1.48%532K | -1.85%530K | -1.85%530K | -1.48%533K | --537K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 21.97%1.66B | 14.92%1.6B | 14.92%1.6B | 15.41%1.57B | 12.24%1.53B | 9.91%1.5B | 2.35%1.39B | 2.35%1.39B | 5.26%1.36B | --1.36B |
Paid-in capital | --9.98M | --0 | --0 | --17.91M | --10.64M | --3.28M | --0 | --0 | ---- | ---- |
Gains losses not affecting retained earnings | -7.44%-132.2M | 6.17%-195.3M | 6.17%-195.3M | 12.60%-137.93M | -57.31%-181.38M | -42.32%-175.13M | -66.48%-208.14M | -66.48%-208.14M | -54.11%-157.81M | ---115.3M |
Total stockholders'equity | 24.21%1.54B | 18.62%1.4B | 18.62%1.4B | 20.56%1.45B | 8.92%1.36B | 6.95%1.32B | -4.14%1.18B | -4.14%1.18B | 1.06%1.21B | --1.24B |
Noncontrolling interests | 28.57%81K | 46.00%73K | 46.00%73K | 55.32%73K | 68.29%69K | -6.35%59K | -5.66%50K | -5.66%50K | -50.53%47K | --41K |
Total equity | 24.21%1.54B | 18.63%1.4B | 18.63%1.4B | 20.56%1.45B | 8.92%1.36B | 6.95%1.32B | -4.14%1.18B | -4.14%1.18B | 1.05%1.21B | --1.24B |
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