(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 | 10.09%1.01B | 10.09%1.01B | 27.95%1.17B | 30.36%1.1B | 16.78%1.03B | -0.52%916.1M | -0.52%916.1M | 0.19%917.64M | -1.06%846.71M | --885.81M |
-Cash and cash equivalents | 59.25%972.72M | 59.25%972.72M | 49.00%1.1B | 42.30%1.09B | 7.39%847.53M | -21.09%610.83M | -21.09%610.83M | -11.63%734.99M | 5.34%765.59M | --789.25M |
-Short-term investments | -88.27%35.81M | -88.27%35.81M | -56.75%78.99M | -82.29%14.37M | 93.55%186.89M | 108.03%305.27M | 108.03%305.27M | 116.98%182.65M | -37.14%81.11M | --96.56M |
Receivables | 2.52%426.67M | 2.52%426.67M | 4.00%442.65M | 5.46%453.25M | 6.15%444.02M | 4.97%416.18M | 4.97%416.18M | 12.44%425.63M | 7.81%429.78M | --418.29M |
-Accounts receivable | 2.52%426.67M | 2.52%426.67M | 4.00%442.65M | 5.46%453.25M | 6.15%444.02M | 4.97%416.18M | 4.97%416.18M | 12.44%425.63M | 7.81%429.78M | --418.29M |
Inventory | 4.63%647.52M | 4.63%647.52M | 4.49%643.54M | 4.13%660.04M | 8.92%656.68M | 15.35%618.88M | 15.35%618.88M | 15.62%615.88M | 24.80%633.85M | --602.89M |
Other current assets | 26.10%214.44M | 26.10%214.44M | 18.98%179.83M | 11.30%178.18M | 4.62%170.77M | 8.53%170.06M | 8.53%170.06M | 2.91%151.14M | 7.19%160.09M | --163.23M |
Total current assets | 8.29%2.3B | 8.29%2.3B | 15.63%2.44B | 15.69%2.4B | 11.38%2.31B | 5.51%2.12B | 5.51%2.12B | 6.90%2.11B | 8.30%2.07B | --2.07B |
Non current assets | ||||||||||
Net PPE | 12.67%1.42B | 12.67%1.42B | 18.12%1.31B | 20.47%1.3B | 17.38%1.27B | 15.00%1.26B | 15.00%1.26B | 7.00%1.11B | 5.87%1.08B | --1.08B |
-Gross PPE | 7.59%4.27B | 7.59%4.27B | 10.09%4.1B | 10.22%4.09B | 7.85%4.03B | 6.17%3.97B | 6.17%3.97B | 1.22%3.72B | 1.51%3.71B | --3.74B |
-Accumulated depreciation | -5.22%-2.85B | -5.22%-2.85B | -6.69%-2.79B | -6.00%-2.79B | -3.95%-2.76B | -2.49%-2.7B | -2.49%-2.7B | 1.04%-2.61B | 0.19%-2.63B | ---2.65B |
Goodwill and other intangible assets | -2.00%273.75M | -2.00%273.75M | 22.17%273.02M | 22.93%279.05M | 20.40%277.62M | 19.89%279.33M | 19.89%279.33M | 2.86%223.49M | 3.28%226.99M | --230.58M |
-Goodwill | -0.01%201.42M | -0.01%201.42M | 22.82%200.9M | 24.13%203.94M | 22.19%201.66M | 21.88%201.43M | 21.88%201.43M | 3.73%163.57M | 3.99%164.3M | --165.03M |
-Other intangible assets | -7.14%72.33M | -7.14%72.33M | 20.37%72.13M | 19.80%75.11M | 15.90%75.97M | 15.04%77.9M | 15.04%77.9M | 0.56%59.92M | 1.45%62.7M | --65.55M |
Non current deferred assets | 31.27%137.39M | 31.27%137.39M | 50.21%128.11M | 19.09%106.21M | 13.58%106.2M | 10.13%104.67M | 10.13%104.67M | --85.29M | --89.18M | --93.5M |
Other non current assets | 11.48%110.14M | 11.48%110.14M | -2.40%91.77M | 8.90%102.97M | -1.40%99.96M | -8.20%98.8M | -8.20%98.8M | -52.51%94.03M | -51.98%94.55M | --101.38M |
Total non current assets | 11.37%1.94B | 11.37%1.94B | 19.26%1.8B | 20.03%1.79B | 16.35%1.76B | 13.81%1.74B | 13.81%1.74B | 4.14%1.51B | 3.76%1.49B | --1.51B |
Total assets | 9.68%4.24B | 9.68%4.24B | 17.14%4.24B | 17.51%4.19B | 13.48%4.06B | 9.10%3.87B | 9.10%3.87B | 5.73%3.62B | 6.35%3.56B | --3.58B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -2.42%320.32M | -2.42%320.32M | -5.93%290.17M | 3.86%317.91M | 10.58%317.11M | -2.22%328.26M | -2.22%328.26M | 17.60%308.47M | 19.64%306.09M | --286.76M |
-accounts payable | 1.01%191M | 1.01%191M | -7.35%207.44M | -3.90%234M | -6.77%219.8M | -25.57%189.1M | -25.57%189.1M | 1.01%223.9M | 8.59%243.5M | --235.76M |
-Total tax payable | -7.08%129.32M | -7.08%129.32M | -2.17%82.73M | 34.06%83.91M | 90.78%97.31M | 70.37%139.17M | 70.37%139.17M | 108.06%84.57M | 97.97%62.59M | --51.01M |
Current accrued expenses | -8.71%297.31M | -8.71%297.31M | 4.11%400.68M | 10.41%414.34M | 10.83%406.24M | 10.49%325.7M | 10.49%325.7M | 6.36%384.85M | 3.75%375.28M | --366.54M |
Current provisions | 1.66%47.76M | 1.66%47.76M | ---- | ---- | ---- | 18.16%46.98M | 18.16%46.98M | ---- | ---- | ---- |
Current debt and capital lease obligation | 4.61%26.49M | 4.61%26.49M | 10.35%26.1M | 14.88%26.12M | 12.25%25.91M | 8.24%25.32M | 8.24%25.32M | 9.58%23.65M | 5.53%22.73M | --23.08M |
-Current capital lease obligation | 4.61%26.49M | 4.61%26.49M | 10.35%26.1M | 14.88%26.12M | 12.25%25.91M | 8.24%25.32M | 8.24%25.32M | 9.58%23.65M | 5.53%22.73M | --23.08M |
Current liabilities | -4.73%691.88M | -4.73%691.88M | -0.00%716.95M | 7.71%758.37M | 10.77%749.25M | 4.70%726.26M | 4.70%726.26M | 11.03%716.96M | 10.17%704.1M | --676.38M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 51.13%921.02M | 51.13%921.02M | 66.19%920.48M | 34.44%746.82M | 21.93%673.98M | 9.68%609.43M | 9.68%609.43M | 0.90%553.87M | 1.76%555.51M | --552.76M |
-Long term debt | 63.33%818.19M | 63.33%818.19M | 78.39%817.26M | 38.07%639.67M | 24.16%566.76M | 9.94%500.94M | 9.94%500.94M | 0.72%458.12M | 2.04%463.3M | --456.48M |
-Long term capital lease obligation | -5.22%102.83M | -5.22%102.83M | 7.81%103.22M | 16.20%107.15M | 11.37%107.22M | 8.51%108.49M | 8.51%108.49M | 1.79%95.75M | 0.36%92.21M | --96.27M |
Non current deferred liabilities | -18.27%95.78M | -18.27%95.78M | 164.65%138.63M | 170.47%134M | 75.39%125.29M | 69.82%117.18M | 69.82%117.18M | 2,742.21%52.38M | 2,550.72%49.54M | --71.44M |
Employee benefits | 4.50%195.5M | 4.50%195.5M | -20.38%182.7M | -22.04%189.02M | -26.94%189.61M | -31.13%187.09M | -31.13%187.09M | -18.93%229.47M | -15.86%242.46M | --259.53M |
Other non current liabilities | -4.98%87.92M | -4.98%87.92M | 9.84%92.9M | 11.45%98.69M | 1.02%94.22M | -3.47%92.53M | -3.47%92.53M | -20.12%84.58M | -16.17%88.55M | --93.26M |
Total non current liabilities | 23.69%1.35B | 23.69%1.35B | 37.72%1.38B | 19.19%1.21B | 7.21%1.17B | -1.24%1.09B | -1.24%1.09B | -4.48%1B | -3.15%1.02B | --1.09B |
Total liabilities | 12.32%2.04B | 12.32%2.04B | 22.00%2.1B | 14.50%1.97B | 8.58%1.92B | 1.06%1.82B | 1.06%1.82B | 1.42%1.72B | 1.88%1.72B | --1.76B |
Shareholders'equity | ||||||||||
Share capital | 0.19%14.53M | 0.19%14.53M | 0.19%14.53M | 0.17%14.53M | 0.18%14.53M | 0.14%14.5M | 0.14%14.5M | 0.14%14.5M | 0.14%14.5M | --14.5M |
-common stock | 0.19%14.53M | 0.19%14.53M | 0.19%14.53M | 0.17%14.53M | 0.18%14.53M | 0.14%14.5M | 0.14%14.5M | 0.14%14.5M | 0.14%14.5M | --14.5M |
-Preferred stock | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | ---- |
Retained earnings | 34.68%1.04B | 34.68%1.04B | 40.46%1B | 61.69%952.06M | 77.47%870.98M | 92.49%773.23M | 92.49%773.23M | 88.21%714.59M | 98.50%588.8M | --490.78M |
Paid-in capital | -4.50%1.29B | -4.50%1.29B | -4.80%1.29B | 0.31%1.35B | 0.15%1.35B | 0.33%1.35B | 0.33%1.35B | 0.33%1.35B | 0.33%1.35B | --1.35B |
Less: Treasury stock | 94.83%161.66M | 94.83%161.66M | 157.24%140.63M | 241.17%123.37M | 944.72%103.15M | --82.97M | --82.97M | --54.67M | --36.16M | --9.87M |
Gains losses not affecting retained earnings | 195.47%10.34M | 195.47%10.34M | 79.95%-25.88M | 115.75%12.66M | 128.07%9.03M | 46.54%-10.83M | 46.54%-10.83M | -726.83%-129.09M | -36,254.75%-80.34M | ---32.18M |
Total stockholders'equity | 7.32%2.2B | 7.32%2.2B | 12.73%2.14B | 20.31%2.21B | 18.22%2.14B | 17.35%2.05B | 17.35%2.05B | 9.93%1.9B | 10.89%1.84B | --1.81B |
Noncontrolling interests | 21.18%4.73M | 21.18%4.73M | 21.72%4.24M | 27.57%3.82M | 28.80%4.31M | 31.41%3.9M | 31.41%3.9M | 31.10%3.49M | 24.82%2.99M | --3.34M |
Total equity | 7.35%2.2B | 7.35%2.2B | 12.75%2.14B | 20.32%2.21B | 18.24%2.15B | 17.37%2.05B | 17.37%2.05B | 9.96%1.9B | 10.91%1.84B | --1.82B |
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