(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 | -17.74%395.97M | -17.74%395.97M | -24.12%337.31M | -21.25%330.58M | -3.21%486.96M | -15.44%481.39M | -15.44%481.39M | -32.16%444.51M | -36.74%419.79M | --503.1M |
-Cash and cash equivalents | -17.78%395.08M | -17.78%395.08M | -24.17%336.41M | -21.29%329.69M | 1.25%486.07M | -4.13%480.53M | -4.13%480.53M | -15.45%443.64M | -8.95%418.9M | --480.07M |
-Short-term investments | 4.18%898K | 4.18%898K | 2.51%898K | -1.34%885K | -96.16%885K | -98.73%862K | -98.73%862K | -99.33%876K | -99.56%897K | --23.03M |
Receivables | -2.87%702.17M | -2.87%702.17M | 5.05%631.28M | 8.44%693.44M | 12.53%683.34M | 17.99%722.89M | 17.99%722.89M | 12.75%600.92M | 17.75%639.45M | --607.26M |
-Accounts receivable | -2.87%702.17M | -2.87%702.17M | 5.05%631.28M | 8.44%693.44M | 12.53%683.34M | 17.99%722.89M | 17.99%722.89M | 12.75%600.92M | 17.75%639.45M | --607.26M |
Inventory | 13.28%516.24M | 13.28%516.24M | 23.10%544.4M | 30.96%536.83M | 30.77%499.42M | 27.97%455.71M | 27.97%455.71M | 13.76%442.24M | 17.53%409.92M | --381.9M |
Other current assets | 33.28%138.49M | 33.28%138.49M | 38.24%121.53M | 26.46%120.34M | 11.91%103.98M | 14.29%103.91M | 14.29%103.91M | 8.30%87.91M | 14.53%95.16M | --92.92M |
Total current assets | -0.63%1.75B | -0.63%1.75B | 3.74%1.63B | 7.47%1.68B | 11.89%1.77B | 8.29%1.76B | 8.29%1.76B | -4.98%1.58B | -4.53%1.56B | --1.59B |
Non current assets | ||||||||||
Net PPE | 8.22%723.66M | 8.22%723.66M | 10.72%701.57M | 11.98%707.62M | 6.65%676.28M | 5.70%668.72M | 5.70%668.72M | 3.05%633.67M | 2.58%631.92M | --634.14M |
-Gross PPE | 7.66%1.48B | 7.66%1.48B | 10.72%701.57M | 11.98%707.62M | 6.65%676.28M | 4.95%1.37B | 4.95%1.37B | 3.05%633.67M | 2.58%631.92M | --634.14M |
-Accumulated depreciation | -7.12%-752.13M | -7.12%-752.13M | ---- | ---- | ---- | -4.25%-702.12M | -4.25%-702.12M | ---- | ---- | ---- |
Goodwill and other intangible assets | 194.14%1.93B | 194.14%1.93B | 206.02%1.94B | 200.60%1.96B | -1.17%664.36M | -3.31%657.73M | -3.31%657.73M | -7.20%633.69M | -4.89%653.11M | --672.22M |
-Goodwill | 203.36%1.31B | 203.36%1.31B | 211.24%1.31B | 206.89%1.31B | -0.96%431.64M | -1.72%430.33M | -1.72%430.33M | -3.78%420.26M | -2.69%428.01M | --435.81M |
-Other intangible assets | 176.69%629.19M | 176.69%629.19M | 195.75%631.21M | 188.64%649.73M | -1.56%232.72M | -6.19%227.4M | -6.19%227.4M | -13.27%213.43M | -8.81%225.1M | --236.41M |
Other non current assets | 12.87%215.69M | 12.87%215.69M | -2.32%221.85M | 2.58%196.16M | 28.55%192.48M | 24.84%191.1M | 24.84%191.1M | 41.86%227.11M | 17.73%191.22M | --149.74M |
Total non current assets | 89.38%2.87B | 89.38%2.87B | 91.55%2.86B | 94.21%2.87B | 5.29%1.53B | 3.52%1.52B | 3.52%1.52B | 2.51%1.49B | 0.76%1.48B | --1.46B |
Total assets | 41.00%4.63B | 41.00%4.63B | 46.49%4.5B | 49.58%4.55B | 8.73%3.31B | 6.03%3.28B | 6.03%3.28B | -1.47%3.07B | -2.03%3.04B | --3.04B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.25%204.96M | -9.25%204.96M | -9.78%192.52M | 0.12%203.21M | 38.88%244.25M | 42.87%225.85M | 42.87%225.85M | 41.97%213.39M | 49.42%202.96M | --175.87M |
-accounts payable | -9.21%84.71M | -9.21%84.71M | -17.33%79.83M | -16.39%81.92M | 0.35%93.56M | -3.61%93.3M | -3.61%93.3M | 8.62%96.57M | 17.70%97.98M | --93.24M |
-Total tax payable | -9.27%120.26M | -9.27%120.26M | -3.54%112.68M | 15.54%121.29M | 82.36%150.69M | 116.30%132.55M | 116.30%132.55M | 90.25%116.82M | 99.65%104.98M | --82.63M |
Current accrued expenses | 0.85%12.05M | 0.85%12.05M | 4.31%11.12M | 22.18%12.41M | 20.55%12.31M | 11.49%11.95M | 11.49%11.95M | 1.57%10.66M | -6.05%10.16M | --10.21M |
Current debt and capital lease obligation | 1.83%77.83M | 1.83%77.83M | 3.09%76.53M | 0.94%75.91M | 185.60%74.51M | 173.88%76.43M | 173.88%76.43M | 176.58%74.23M | 172.63%75.2M | --26.09M |
-Current debt | 0.00%50M | 0.00%50M | 0.00%50M | 0.00%50M | --50.04M | --50M | --50M | --50M | --50M | ---- |
-Current capital lease obligation | 5.28%27.83M | 5.28%27.83M | 9.48%26.53M | 2.81%25.91M | -6.21%24.47M | -5.29%26.43M | -5.29%26.43M | -9.72%24.23M | -8.64%25.2M | --26.09M |
Current deferred liabilities | 12.62%256.68M | 12.62%256.68M | 10.87%275.94M | 14.99%324.67M | -2.61%306.87M | 0.15%227.91M | 0.15%227.91M | -5.28%248.88M | -0.85%282.34M | --315.09M |
Other current liabilities | 20.22%168.68M | 20.22%168.68M | 20.95%145.45M | 20.41%157.67M | 9.06%138.29M | -9.51%140.3M | -9.51%140.3M | -17.24%120.25M | -24.63%130.95M | --126.8M |
Current liabilities | 0.49%789.58M | 0.49%789.58M | 1.78%745.03M | 8.42%809.39M | 16.59%801.95M | 15.46%785.74M | 15.46%785.74M | 8.94%731.97M | 9.62%746.56M | --687.83M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 48.99%2.36B | 48.99%2.36B | 61.65%2.52B | 77.07%2.65B | -0.85%1.49B | 0.86%1.59B | 0.86%1.59B | -6.93%1.56B | -10.20%1.49B | --1.51B |
-Long term debt | 51.19%2.31B | 51.19%2.31B | 64.27%2.46B | 79.88%2.58B | -0.97%1.43B | 0.73%1.52B | 0.73%1.52B | -7.37%1.49B | -10.54%1.43B | --1.44B |
-Long term capital lease obligation | -5.12%58.93M | -5.12%58.93M | -2.12%60.17M | 10.36%66.86M | 1.85%62.26M | 4.17%62.11M | 4.17%62.11M | 5.29%61.47M | -1.34%60.58M | --61.13M |
Employee benefits | 24.49%47.56M | 24.49%47.56M | -14.90%41.53M | -15.69%43.57M | -27.00%42.66M | -40.33%38.2M | -40.33%38.2M | -32.84%48.8M | -30.91%51.68M | --58.44M |
Other non current liabilities | 17.24%137.81M | 17.24%137.81M | 34.13%133.92M | 14.24%122.59M | 27.28%120.8M | 30.89%117.54M | 30.89%117.54M | 17.49%99.84M | 12.16%107.31M | --94.91M |
Total non current liabilities | 34.94%2.69B | 34.94%2.69B | 45.77%2.85B | 56.03%2.97B | -3.71%1.91B | -2.72%1.99B | -2.72%1.99B | -9.12%1.95B | -11.72%1.9B | --1.98B |
Total liabilities | 25.19%3.48B | 25.19%3.48B | 33.78%3.59B | 42.61%3.78B | 1.53%2.71B | 1.82%2.78B | 1.82%2.78B | -4.82%2.68B | -6.59%2.65B | --2.67B |
Shareholders'equity | ||||||||||
Share capital | 0.18%1.63M | 0.18%1.63M | 0.18%1.63M | 0.18%1.63M | 0.18%1.63M | 0.19%1.62M | 0.19%1.62M | 0.19%1.62M | 0.19%1.62M | --1.62M |
-common stock | 0.18%1.63M | 0.18%1.63M | 0.18%1.63M | 0.18%1.63M | 0.18%1.63M | 0.19%1.62M | 0.19%1.62M | 0.19%1.62M | 0.19%1.62M | --1.62M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 7.55%9.15B | 7.55%9.15B | 7.89%8.93B | 8.30%8.8B | 8.65%8.65B | 9.07%8.51B | 9.07%8.51B | 9.19%8.28B | 9.46%8.13B | --7.96B |
Paid-in capital | 3.02%2.27B | 3.02%2.27B | 3.14%2.25B | 3.04%2.23B | 3.58%2.21B | 4.02%2.2B | 4.02%2.2B | 3.57%2.18B | 3.64%2.17B | --2.14B |
Less: Treasury stock | 0.70%10.13B | 0.70%10.13B | 2.21%10.13B | 3.83%10.13B | 5.47%10.13B | 6.63%10.06B | 6.63%10.06B | 6.82%9.92B | 6.83%9.76B | --9.61B |
Gains losses not affecting retained earnings | 5.26%-134.12M | 5.26%-134.12M | 11.01%-146.3M | 8.90%-128.8M | -12.80%-132.8M | -26.56%-141.57M | -26.56%-141.57M | -42.19%-164.39M | -27.17%-141.39M | ---117.73M |
Total stockholders'equity | 128.02%1.15B | 128.02%1.15B | 135.06%905.52M | 96.68%771.23M | 59.98%599.82M | 37.26%504.49M | 37.26%504.49M | 30.49%385.24M | 46.17%392.12M | --374.94M |
Total equity | 128.02%1.15B | 128.02%1.15B | 135.06%905.52M | 96.68%771.23M | 59.98%599.82M | 37.26%504.49M | 37.26%504.49M | 30.49%385.24M | 46.17%392.12M | --374.94M |
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