(FY)Dec 30, 2020 | (Q4)Dec 30, 2020 | (FY)Dec 30, 2019 | (Q4)Dec 30, 2019 | (FY)Dec 30, 2018 | (Q4)Dec 30, 2018 | |
---|---|---|---|---|---|---|
Assets | ||||||
Current assets | ||||||
Cash, cash equivalents and short term investments | 16.17%23.51M | 16.17%23.51M | -48.03%20.24M | -48.03%20.24M | --38.94M | --38.94M |
-Cash and cash equivalents | 16.17%23.51M | 16.17%23.51M | -48.03%20.24M | -48.03%20.24M | --38.94M | --38.94M |
Receivables | -3.67%109.57M | -3.67%109.57M | -4.89%113.74M | -4.89%113.74M | --119.58M | --119.58M |
-Accounts receivable | -3.40%98.59M | -3.40%98.59M | -6.54%102.05M | -6.54%102.05M | --109.2M | --109.2M |
-Other receivables | -1.60%12.5M | -1.60%12.5M | 7.82%12.7M | 7.82%12.7M | --11.78M | --11.78M |
-Recievables adjustments allowances | -49.66%-1.52M | -49.66%-1.52M | 27.03%-1.02M | 27.03%-1.02M | ---1.39M | ---1.39M |
Inventory | -2.92%158.33M | -2.92%158.33M | -1.40%163.09M | -1.40%163.09M | --165.41M | --165.41M |
Prepaid assets | -25.38%10.13M | -25.38%10.13M | 5.94%13.57M | 5.94%13.57M | --12.81M | --12.81M |
Current deferred assets | -80.07%499K | -80.07%499K | 834.33%2.5M | 834.33%2.5M | --268K | --268K |
Holding assets for sale | --365K | --365K | ---- | ---- | --467K | --467K |
Total current assets | -3.43%302.4M | -3.43%302.4M | -7.21%313.14M | -7.21%313.14M | --337.48M | --337.48M |
Non current assets | ||||||
Net PPE | -7.92%151.97M | -7.92%151.97M | 44.64%165.04M | 44.64%165.04M | --114.1M | --114.1M |
-Gross PPE | 15.12%766.93M | 15.12%766.93M | 8.94%666.18M | 8.94%666.18M | --611.5M | --611.5M |
-Accumulated depreciation | -22.71%-614.96M | -22.71%-614.96M | -0.75%-501.15M | -0.75%-501.15M | ---497.4M | ---497.4M |
Goodwill and other intangible assets | 3.47%136.68M | 3.47%136.68M | -6.73%132.09M | -6.73%132.09M | --141.62M | --141.62M |
-Goodwill | 0.63%105.12M | 0.63%105.12M | 0.58%104.46M | 0.58%104.46M | --103.86M | --103.86M |
-Other intangible assets | 14.23%31.57M | 14.23%31.57M | -26.82%27.63M | -26.82%27.63M | --37.76M | --37.76M |
Non current deferred assets | -46.47%14.82M | -46.47%14.82M | -25.16%27.69M | -25.16%27.69M | --36.99M | --36.99M |
Other non current assets | -6.16%3.76M | -6.16%3.76M | -42.54%4.01M | -42.54%4.01M | --6.98M | --6.98M |
Total non current assets | -6.57%307.23M | -6.57%307.23M | 9.72%328.82M | 9.72%328.82M | --299.69M | --299.69M |
Total assets | -5.04%609.63M | -5.04%609.63M | 0.75%641.97M | 0.75%641.97M | --637.17M | --637.17M |
Liabilities | ||||||
Current liabilities | ||||||
Current debt and capital lease obligation | 22.90%10.24M | 22.90%10.24M | 603.97%8.33M | 603.97%8.33M | --1.18M | --1.18M |
-Current debt | --863K | --863K | ---- | ---- | ---- | ---- |
-Current capital lease obligation | 12.54%9.37M | 12.54%9.37M | 603.97%8.33M | 603.97%8.33M | --1.18M | --1.18M |
Payables | -11.80%98.02M | -11.80%98.02M | -0.07%111.12M | -0.07%111.12M | --111.2M | --111.2M |
-accounts payable | -8.85%59.41M | -8.85%59.41M | 23.71%65.18M | 23.71%65.18M | --52.69M | --52.69M |
-Other payable | -15.98%38.6M | -15.98%38.6M | -21.48%45.95M | -21.48%45.95M | --58.51M | --58.51M |
Current provisions | -33.99%3.71M | -33.99%3.71M | -32.57%5.62M | -32.57%5.62M | --8.33M | --8.33M |
Pension and other retirement benefit plans | 15.17%10.16M | 15.17%10.16M | -23.71%8.82M | -23.71%8.82M | --11.56M | --11.56M |
Current deferred liabilities | 52.38%8.27M | 52.38%8.27M | -92.38%5.42M | -92.38%5.42M | --71.19M | --71.19M |
Current liabilities | -6.41%130.38M | -6.41%130.38M | -31.53%139.31M | -31.53%139.31M | --203.47M | --203.47M |
Non current liabilities | ||||||
Long term debt and capital lease obligation | 11.90%868.33M | 11.90%868.33M | 7.74%775.99M | 7.74%775.99M | --720.27M | --720.27M |
-Long term debt | 12.50%841.08M | 12.50%841.08M | 4.35%747.66M | 4.35%747.66M | --716.5M | --716.5M |
-Long term capital lease obligation | -3.81%27.25M | -3.81%27.25M | 652.43%28.33M | 652.43%28.33M | --3.77M | --3.77M |
Long term provisions | --54.76M | --54.76M | ---- | ---- | --819K | --819K |
Employee benefits | -36.15%6.87M | -36.15%6.87M | 7.81%10.75M | 7.81%10.75M | --9.97M | --9.97M |
Non current deferred liabilities | -76.83%18.69M | -76.83%18.69M | 360.92%80.67M | 360.92%80.67M | --17.5M | --17.5M |
Total non current liabilities | 9.37%948.65M | 9.37%948.65M | 15.88%867.41M | 15.88%867.41M | --748.56M | --748.56M |
Total liabilities | 7.18%1.08B | 7.18%1.08B | 5.74%1.01B | 5.74%1.01B | --952.03M | --952.03M |
Shareholders'equity | ||||||
Share capital | 0.04%1.47B | 0.04%1.47B | 0.00%1.47B | 0.00%1.47B | --1.47B | --1.47B |
-common stock | 0.04%1.47B | 0.04%1.47B | 0.00%1.47B | 0.00%1.47B | --1.47B | --1.47B |
Retained earnings | -7.27%-1.69B | -7.27%-1.69B | -2.97%-1.58B | -2.97%-1.58B | ---1.53B | ---1.53B |
Gains losses not affecting retained earnings | 3.38%-246.35M | 3.38%-246.35M | -0.62%-254.98M | -0.62%-254.98M | ---253.41M | ---253.41M |
Total stockholders'equity | -28.96%-469.9M | -28.96%-469.9M | -14.84%-364.36M | -14.84%-364.36M | ---317.29M | ---317.29M |
Noncontrolling interests | 230.49%505K | 230.49%505K | -115.93%-387K | -115.93%-387K | --2.43M | --2.43M |
Total equity | -28.69%-469.4M | -28.69%-469.4M | -15.85%-364.75M | -15.85%-364.75M | ---314.86M | ---314.86M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data