(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 | 30.48%137M | 30.48%137M | -24.69%61M | -30.61%68M | -39.72%85M | -68.37%105M | -68.37%105M | -73.62%81M | -69.18%98M | --141M |
-Cash and cash equivalents | 30.48%137M | 30.48%137M | -24.69%61M | -30.61%68M | -39.72%85M | -68.37%105M | -68.37%105M | -73.62%81M | -69.18%98M | --141M |
Receivables | -26.45%584M | -26.45%584M | -28.71%581M | -27.72%683M | -7.79%758M | 4.47%794M | 4.47%794M | 18.98%815M | 52.17%945M | --822M |
-Accounts receivable | -32.16%521M | -32.16%521M | -33.08%538M | -28.32%663M | -8.91%736M | 2.13%768M | 2.13%768M | 31.16%804M | 63.14%925M | --808M |
-Taxes receivable | 142.31%63M | 142.31%63M | 290.91%43M | 0.00%20M | 57.14%22M | 225.00%26M | 225.00%26M | -84.72%11M | -62.96%20M | --14M |
Inventory | -6.51%804M | -6.51%804M | 4.18%848M | 36.71%864M | 78.04%835M | 75.15%860M | 75.15%860M | 85.84%814M | 30.31%632M | --469M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --124M | --83M | --108M |
Other current assets | 18.55%147M | 18.55%147M | --162M | --138M | --140M | 16.98%124M | 16.98%124M | ---- | ---- | ---- |
Total current assets | -11.21%1.67B | -11.21%1.67B | -11.70%1.65B | -2.93%1.75B | 15.87%1.82B | 11.49%1.88B | 11.49%1.88B | 22.77%1.87B | 18.35%1.81B | --1.57B |
Non current assets | ||||||||||
Net PPE | 10.14%478M | 10.14%478M | 5.18%467M | 7.97%474M | 11.88%452M | 7.69%434M | 7.69%434M | 9.90%444M | 11.14%439M | --404M |
-Gross PPE | 7.02%900M | 7.02%900M | 5.18%467M | 7.97%474M | 11.88%452M | 8.38%841M | 8.38%841M | 9.90%444M | 11.14%439M | --404M |
-Accumulated depreciation | -3.69%-422M | -3.69%-422M | ---- | ---- | ---- | -9.12%-407M | -9.12%-407M | ---- | ---- | ---- |
Goodwill and other intangible assets | -2.36%4.42B | -2.36%4.42B | -2.31%4.45B | -2.51%4.47B | 21.50%4.5B | 21.29%4.53B | 21.29%4.53B | 24.66%4.55B | 36.51%4.59B | --3.7B |
-Goodwill | -0.10%3.9B | -0.10%3.9B | 0.05%3.89B | -0.87%3.9B | 19.26%3.9B | 19.42%3.9B | 19.42%3.9B | 21.82%3.89B | 31.45%3.93B | --3.27B |
-Other intangible assets | -16.35%527M | -16.35%527M | -16.24%552M | -12.29%578M | 38.22%604M | 34.33%630M | 34.33%630M | 44.52%659M | 77.15%659M | --437M |
Non current deferred assets | 7.62%438M | 7.62%438M | 44.08%438M | 41.80%441M | 91.15%432M | 111.98%407M | 111.98%407M | 186.79%304M | 137.40%311M | --226M |
Other non current assets | 7.25%296M | 7.25%296M | 17.92%329M | 30.71%315M | 20.26%273M | 40.10%276M | 40.10%276M | 54.14%279M | 33.89%241M | --227M |
Total non current assets | -0.21%5.63B | -0.21%5.63B | 1.83%5.68B | 2.22%5.7B | 24.04%5.66B | 24.75%5.65B | 24.75%5.65B | 28.47%5.58B | 37.18%5.58B | --4.56B |
Total assets | -2.96%7.31B | -2.96%7.31B | -1.57%7.33B | 0.96%7.46B | 21.94%7.47B | 21.14%7.53B | 21.14%7.53B | 26.99%7.45B | 32.04%7.39B | --6.13B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -51.21%463M | -51.21%463M | -46.78%454M | -31.35%578M | -2.50%741M | 33.29%949M | 33.29%949M | 38.25%853M | 33.44%842M | --760M |
-accounts payable | -43.77%456M | -43.77%456M | -48.14%433M | -32.04%562M | -12.88%602M | 15.86%811M | 15.86%811M | 37.11%835M | 38.53%827M | --691M |
-Total tax payable | -94.93%7M | -94.93%7M | 16.67%21M | 6.67%16M | 101.45%139M | 1,050.00%138M | 1,050.00%138M | 125.00%18M | -55.88%15M | --69M |
Current accrued expenses | -30.04%368M | -30.04%368M | -18.73%421M | -21.00%444M | 57.36%513M | 36.62%526M | 36.62%526M | -5.82%518M | 7.25%562M | --326M |
Current provisions | -27.27%40M | -27.27%40M | -13.64%38M | -14.29%42M | 13.64%50M | 7.84%55M | 7.84%55M | --44M | --49M | --44M |
Current debt and capital lease obligation | -14.34%215M | -14.34%215M | 6.15%190M | 12.02%205M | 16.20%251M | 146.08%251M | 146.08%251M | 250.98%179M | 289.36%183M | --216M |
-Current debt | -19.16%173M | -19.16%173M | 5.56%152M | 15.28%166M | 17.49%215M | 210.14%214M | 210.14%214M | 182.35%144M | 206.38%144M | --183M |
-Current capital lease obligation | 13.51%42M | 13.51%42M | 8.57%38M | 0.00%39M | 9.09%36M | 12.12%37M | 12.12%37M | --35M | --39M | --33M |
Current deferred liabilities | 7.76%458M | 7.76%458M | 6.73%428M | 7.26%443M | 12.59%447M | 11.84%425M | 11.84%425M | 10.47%401M | 18.68%413M | --397M |
Other current liabilities | -63.16%7M | -63.16%7M | ---- | --29M | 380.00%24M | 26.67%19M | 26.67%19M | ---- | ---- | --5M |
Current liabilities | -31.48%1.6B | -31.48%1.6B | -24.65%1.56B | -16.23%1.77B | 15.29%2.07B | 29.56%2.33B | 29.56%2.33B | 31.12%2.07B | 36.32%2.11B | --1.8B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 12.89%2.2B | 12.89%2.2B | 4.80%2.27B | 1.24%2.2B | 96.81%2.04B | 86.77%1.95B | 86.77%1.95B | 104.43%2.17B | 104.52%2.17B | --1.04B |
-Long term debt | 13.16%2.05B | 13.16%2.05B | 5.16%2.12B | 1.24%2.04B | 105.91%1.88B | 96.20%1.81B | 96.20%1.81B | 114.57%2.02B | 113.67%2.02B | --913M |
-Long term capital lease obligation | 9.35%152M | 9.35%152M | 0.00%150M | 1.29%157M | 28.69%157M | 14.88%139M | 14.88%139M | 25.00%150M | 31.36%155M | --122M |
Non current deferred liabilities | -7.11%379M | -7.11%379M | -2.00%393M | 4.37%406M | 26.71%408M | 27.10%408M | 27.10%408M | 26.10%401M | 30.10%389M | --322M |
Other non current liabilities | -12.96%94M | -12.96%94M | -38.67%92M | -55.05%89M | -4.48%64M | 61.19%108M | 61.19%108M | 66.67%150M | 112.90%198M | --67M |
Total non current liabilities | 8.44%2.67B | 8.44%2.67B | 1.40%2.76B | -2.36%2.69B | 76.19%2.51B | 72.19%2.46B | 72.19%2.46B | 85.15%2.72B | 89.75%2.76B | --1.42B |
Total liabilities | -10.97%4.27B | -10.97%4.27B | -9.87%4.32B | -8.37%4.46B | 42.20%4.58B | 48.44%4.8B | 48.44%4.8B | 57.13%4.79B | 62.18%4.87B | --3.22B |
Shareholders'equity | ||||||||||
Share capital | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | --1M |
-common stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | --1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 7.33%4.33B | 7.33%4.33B | 12.08%4.32B | 17.66%4.33B | 10.80%4.19B | 12.96%4.04B | 12.96%4.04B | 13.84%3.85B | 15.61%3.68B | --3.78B |
Paid-in capital | 9.63%615M | 9.63%615M | 10.52%599M | 13.28%580M | 19.92%584M | 21.43%561M | 21.43%561M | 21.25%542M | 19.91%512M | --487M |
Less: Treasury stock | 3.28%1.86B | 3.28%1.86B | 9.17%1.86B | 12.53%1.86B | 36.29%1.81B | 75.86%1.8B | 75.86%1.8B | 72.62%1.7B | 67.89%1.65B | --1.33B |
Gains losses not affecting retained earnings | 18.18%-54M | 18.18%-54M | -29.41%-44M | -114.29%-60M | -127.59%-66M | -127.59%-66M | -127.59%-66M | -21.43%-34M | 26.32%-28M | ---29M |
Total stockholders'equity | 11.09%3.04B | 11.09%3.04B | 13.40%3.01B | 19.06%2.99B | -0.52%2.89B | -8.41%2.73B | -8.41%2.73B | -5.65%2.66B | -2.94%2.51B | --2.91B |
Total equity | 11.09%3.04B | 11.09%3.04B | 13.40%3.01B | 19.06%2.99B | -0.52%2.89B | -8.41%2.73B | -8.41%2.73B | -5.65%2.66B | -2.94%2.51B | --2.91B |
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