(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 | (Q1)Apr 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 24.17%52.02M | 24.17%52.02M | 16.00%60.09M | 265.85%73.66M | 288.76%57.92M | 74.07%72.93M | 74.07%72.93M | 99.55%51.81M | -24.72%20.13M | --14.9M |
-Cash and cash equivalents | 24.17%52.02M | 24.17%52.02M | 16.00%60.09M | 265.85%73.66M | 288.76%57.92M | 74.07%72.93M | 74.07%72.93M | 99.55%51.81M | -24.72%20.13M | --14.9M |
Receivables | 1.65%140.37M | 1.65%140.37M | -10.35%137.59M | -7.42%146.72M | -5.62%146.14M | 5.91%146.26M | 5.91%146.26M | -3.74%153.48M | 4.61%158.49M | --154.83M |
-Accounts receivable | 2.85%135.13M | 2.85%135.13M | -8.32%132.04M | -7.29%140.98M | -7.66%137.06M | 4.26%136.99M | 4.26%136.99M | -5.73%144.02M | 5.96%152.06M | --148.43M |
-Notes receivable | -21.91%5.24M | -21.91%5.24M | -41.34%5.55M | -10.57%5.75M | 41.87%9.08M | 38.29%9.27M | 38.29%9.27M | 41.96%9.47M | -19.61%6.42M | --6.4M |
Inventory | 31.63%104.67M | 31.63%104.67M | 8.65%116.67M | 22.95%122.39M | 31.65%123.46M | 48.40%118.01M | 48.40%118.01M | 51.64%107.38M | 42.25%99.55M | --93.78M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 107.34%34.48M | 41.43%21.66M | --17.04M |
Other current assets | 68.51%31M | 68.51%31M | --44.2M | --40.09M | --33.71M | 90.22%34.99M | 90.22%34.99M | ---- | ---- | ---- |
Total current assets | 18.05%328.05M | 18.05%328.05M | 3.28%358.56M | 27.69%382.86M | 28.76%361.23M | 33.93%372.19M | 33.93%372.19M | 27.23%347.15M | 13.77%299.82M | --280.55M |
Non current assets | ||||||||||
Net PPE | 4.96%318.88M | 4.96%318.88M | -1.22%329.85M | 2.26%345.66M | 16.18%346.98M | 13.62%345.2M | 13.62%345.2M | 18.78%333.91M | 18.36%338.04M | --298.66M |
-Gross PPE | 24.11%445.63M | 24.11%445.63M | 6.91%451.86M | 11.75%466.09M | 25.17%457.15M | 24.02%445.31M | 24.02%445.31M | 30.02%422.65M | 31.13%417.07M | --365.23M |
-Accumulated depreciation | -129.42%-126.75M | -129.42%-126.75M | -37.50%-122.01M | -52.37%-120.43M | -65.48%-110.17M | -81.20%-100.11M | -81.20%-100.11M | -101.91%-88.74M | -143.51%-79.04M | ---66.58M |
Goodwill and other intangible assets | -3.85%1.98B | -3.85%1.98B | -1.93%1.99B | -1.92%2B | -1.98%2.01B | -2.09%2.01B | -2.09%2.01B | -0.59%2.03B | -0.71%2.04B | --2.05B |
-Goodwill | -0.02%915.3M | -0.02%915.3M | 0.00%915.3M | -0.02%915.3M | -0.02%915.3M | -0.02%915.3M | -0.02%915.3M | 2.90%915.3M | 2.57%915.49M | --915.49M |
-Other intangible assets | -6.92%1.06B | -6.92%1.06B | -3.52%1.07B | -3.47%1.08B | -3.57%1.09B | -3.76%1.1B | -3.76%1.1B | -3.29%1.11B | -3.24%1.12B | --1.13B |
Long-term notes receivables | -40.11%12.41M | -40.11%12.41M | -5.48%13.25M | -27.69%13.98M | -41.90%11.4M | -38.27%12.79M | -38.27%12.79M | -36.70%14.01M | -18.99%19.33M | --19.61M |
Other non current assets | 94.20%108.68M | 94.20%108.68M | 10.08%109.27M | 24.74%102.06M | 16.25%91.26M | 70.34%95.33M | 70.34%95.33M | 412.82%99.26M | 300.63%81.82M | --78.51M |
Total non current assets | -0.81%2.42B | -0.81%2.42B | -1.37%2.44B | -0.67%2.46B | 0.51%2.45B | 1.22%2.47B | 1.22%2.47B | 4.77%2.47B | 3.98%2.47B | --2.44B |
Total assets | 1.12%2.75B | 1.12%2.75B | -0.80%2.8B | 2.39%2.84B | 3.42%2.82B | 4.57%2.84B | 4.57%2.84B | 7.10%2.82B | 4.96%2.77B | --2.72B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 24.24%132.33M | 24.24%132.33M | 31.20%144.79M | 26.28%128.46M | 5.24%112.14M | 14.86%122.35M | 14.86%122.35M | 33.72%110.36M | 26.46%101.72M | --106.56M |
-accounts payable | 30.40%124.36M | 30.40%124.36M | 33.72%135.93M | 24.70%119.6M | 5.76%111.01M | 19.91%114.36M | 19.91%114.36M | 31.07%101.65M | 28.43%95.91M | --104.97M |
-Total tax payable | ---- | ---- | -24.69%854K | -41.39%854K | -29.05%1.13M | ---- | ---- | -77.17%1.13M | -74.74%1.46M | --1.59M |
-Dividends payable | 90.31%7.97M | 90.31%7.97M | 5.77%8.01M | 83.60%8.01M | --0 | 90.71%7.99M | 90.71%7.99M | --7.57M | --4.36M | --0 |
Current accrued expenses | 25.84%33.16M | 25.84%33.16M | -22.23%20.69M | -8.61%25.53M | 15.47%29.66M | 23.95%32.66M | 23.95%32.66M | 3.82%26.6M | -9.70%27.93M | --25.69M |
Current debt and capital lease obligation | 43.26%43.73M | 43.26%43.73M | 7.78%43.83M | 10.60%42.31M | 23.78%43.59M | 42.35%43.45M | 42.35%43.45M | 96.53%40.67M | 94.66%38.25M | --35.21M |
-Current debt | 34.46%28.74M | 34.46%28.74M | 0.91%28.97M | 1.47%27.87M | 27.09%31.1M | 45.34%31.06M | 45.34%31.06M | 38.72%28.71M | 39.78%27.47M | --24.47M |
-Current capital lease obligation | 63.81%14.99M | 63.81%14.99M | 24.29%14.87M | 33.85%14.43M | 16.23%12.49M | 35.37%12.39M | 35.37%12.39M | --11.96M | --10.78M | --10.74M |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --150K |
Current liabilities | 22.69%230.69M | 22.69%230.69M | 10.06%227.61M | 11.47%210.89M | 16.78%213.47M | 26.28%237.43M | 26.28%237.43M | 36.79%206.81M | 22.91%189.19M | --182.79M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 7.19%941.61M | 7.19%941.61M | 2.07%959.02M | 12.00%1.01B | 10.19%965.08M | 8.03%949.01M | 8.03%949.01M | 14.81%939.53M | 10.83%901.18M | --875.85M |
-Long term debt | 4.96%897.69M | 4.96%897.69M | 0.86%914.67M | 7.51%968.87M | 6.00%928.45M | 6.83%913.67M | 6.83%913.67M | 10.82%906.91M | 10.83%901.18M | --875.85M |
-Long term capital lease obligation | 89.13%43.93M | 89.13%43.93M | 35.96%44.35M | --40.44M | --36.63M | 52.12%35.33M | 52.12%35.33M | --32.62M | ---- | ---- |
Non current deferred liabilities | -15.88%114.69M | -15.88%114.69M | -15.72%114.06M | -9.65%122.8M | -8.53%125.16M | -8.46%124.8M | -8.46%124.8M | 81.33%135.34M | 81.20%135.92M | --136.84M |
Non current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -99.75%84K | 65.54%61.71M | --56.11M |
Employee benefits | -19.19%6.56M | -19.19%6.56M | 1.96%6.67M | --6.95M | --6.37M | -19.77%6.51M | -19.77%6.51M | --6.54M | ---- | ---- |
Derivative product liabilities | -2.20%45.21M | -2.20%45.21M | -31.40%28.94M | 20.63%46.47M | 14.98%50.91M | -1.56%45.5M | -1.56%45.5M | -13.44%42.19M | -54.70%38.52M | --44.28M |
Total non current liabilities | 3.54%1.13B | 3.54%1.13B | -1.38%1.13B | 6.39%1.21B | 5.27%1.17B | 5.27%1.15B | 5.27%1.15B | 17.86%1.15B | 12.56%1.14B | --1.11B |
Total liabilities | 6.35%1.36B | 6.35%1.36B | 0.36%1.36B | 7.11%1.42B | 6.89%1.39B | 8.35%1.39B | 8.35%1.39B | 20.40%1.36B | 13.93%1.33B | --1.3B |
Shareholders'equity | ||||||||||
Share capital | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | --14K |
-common stock | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | --14K |
Retained earnings | -25.97%-298.05M | -25.97%-298.05M | -0.34%-265.74M | -6.75%-277.11M | -3.77%-263.75M | -7.59%-254.56M | -7.59%-254.56M | -17.89%-264.85M | -2.17%-259.59M | ---254.17M |
Paid-in capital | 3.51%944.57M | 3.51%944.57M | -0.26%938.9M | -0.46%935.27M | 2.40%930.96M | 1.57%926.92M | 1.57%926.92M | -1.91%941.38M | -0.55%939.58M | --909.14M |
Gains losses not affecting retained earnings | 517.98%22.96M | 517.98%22.96M | 0.19%32.68M | 42.55%30.35M | 26.90%24.82M | 728.45%30.78M | 728.45%30.78M | 973.38%32.62M | 804.72%21.29M | --19.56M |
Total stockholders'equity | -1.50%669.5M | -1.50%669.5M | -0.47%705.85M | -1.82%688.52M | 2.59%692.05M | 3.45%703.15M | 3.45%703.15M | -3.93%709.16M | 1.19%701.28M | --674.55M |
Noncontrolling interests | -5.40%714.19M | -5.40%714.19M | -3.20%730.22M | -2.03%731.67M | -1.83%738.82M | -0.85%748.54M | -0.85%748.54M | -1.81%754.33M | -5.01%746.84M | --752.61M |
Total equity | -3.55%1.38B | -3.55%1.38B | -1.87%1.44B | -1.93%1.42B | 0.26%1.43B | 1.19%1.45B | 1.19%1.45B | -2.85%1.46B | -2.11%1.45B | --1.43B |
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