(Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 26.19%159M | 46.15%171M | 46.15%171M | 34.96%166M | 26.85%137M | 0.00%126M | -0.85%117M | -0.85%117M | 3.25%123M | -35.42%108M |
-Cash and cash equivalents | 26.19%159M | 46.15%171M | 46.15%171M | 34.96%166M | 26.85%137M | 0.00%126M | -0.85%117M | -0.85%117M | 3.25%123M | -35.42%108M |
Receivables | 11.84%1.64B | 29.20%1.86B | 29.20%1.86B | 4.38%1.57B | 4.19%1.47B | 1.80%1.47B | -0.69%1.44B | -0.69%1.44B | -2.90%1.51B | 3.84%1.41B |
-Accounts receivable | 11.84%1.64B | 29.20%1.86B | 29.20%1.86B | 4.38%1.57B | 4.19%1.47B | 1.80%1.47B | -0.69%1.44B | -0.69%1.44B | -2.90%1.51B | 3.84%1.41B |
Inventory | -12.10%1.69B | -7.54%1.82B | -7.54%1.82B | 0.83%1.83B | 1.10%1.84B | 2.51%1.92B | 5.48%1.96B | 5.48%1.96B | 1.90%1.82B | 7.98%1.82B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 11.32%509M | -15.27%449M |
Other current assets | 34.47%589M | 37.12%639M | 37.12%639M | --541M | --463M | --438M | 12.83%466M | 12.83%466M | ---- | ---- |
Total current assets | 3.19%4.08B | 12.54%4.49B | 12.54%4.49B | 3.94%4.11B | 3.22%3.91B | 3.19%3.95B | 3.75%3.99B | 3.75%3.99B | 1.14%3.96B | 1.25%3.79B |
Non current assets | ||||||||||
Net PPE | 20.41%814M | 23.39%823M | 23.39%823M | 18.42%797M | 6.73%729M | -1.89%676M | -3.47%667M | -3.47%667M | -1.83%673M | 3.54%683M |
-Gross PPE | 20.41%814M | 20.56%1.5B | 20.56%1.5B | 18.42%797M | 6.73%729M | -1.89%676M | -0.08%1.24B | -0.08%1.24B | -1.83%673M | 3.54%683M |
-Accumulated depreciation | ---- | -17.28%-672M | -17.28%-672M | ---- | ---- | ---- | -4.18%-573M | -4.18%-573M | ---- | ---- |
Goodwill and other intangible assets | 37.09%4.75B | 37.67%4.79B | 37.67%4.79B | 26.36%4.43B | 16.79%4.01B | -1.03%3.47B | -1.19%3.48B | -1.19%3.48B | 2.33%3.51B | 3.26%3.44B |
-Goodwill | 31.47%3.84B | 33.94%3.88B | 33.94%3.88B | 25.26%3.6B | 17.72%3.34B | 2.10%2.92B | 1.37%2.89B | 1.37%2.89B | 3.27%2.87B | 4.04%2.83B |
-Other intangible assets | 66.97%915M | 56.05%916M | 56.05%916M | 31.34%834M | 12.44%678M | -14.91%548M | -12.13%587M | -12.13%587M | -1.68%635M | -0.25%603M |
Investments and advances | 5.01%503M | 11.80%180M | 11.80%180M | 18.05%471M | 18.51%493M | 12.18%479M | -4.17%161M | -4.17%161M | 0.31%399M | 5.41%416M |
Long-term notes receivables | ---- | 57.14%44M | 57.14%44M | ---- | ---- | ---- | -22.22%28M | -22.22%28M | ---- | ---- |
Non current deferred assets | ---- | -20.36%133M | -20.36%133M | ---- | ---- | ---- | 67.00%167M | 67.00%167M | ---- | ---- |
Non current prepaid assets | ---- | 33.33%4M | 33.33%4M | ---- | ---- | ---- | 50.00%3M | 50.00%3M | ---- | ---- |
Defined pension benefit | ---- | 12.50%9M | 12.50%9M | ---- | ---- | ---- | --8M | --8M | ---- | ---- |
Other non current assets | ---- | -3.81%101M | -3.81%101M | ---- | ---- | ---- | -11.02%105M | -11.02%105M | ---- | ---- |
Total non current assets | 31.32%6.07B | 31.74%6.09B | 31.74%6.09B | 24.47%5.7B | 15.44%5.24B | 0.06%4.62B | -0.39%4.62B | -0.39%4.62B | 1.52%4.58B | 3.50%4.54B |
Total assets | 18.35%10.15B | 22.84%10.57B | 22.84%10.57B | 14.95%9.81B | 9.88%9.15B | 1.48%8.57B | 1.49%8.61B | 1.49%8.61B | 1.34%8.53B | 2.46%8.32B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 1.09%1.02B | 1.85%1.16B | 1.85%1.16B | 0.55%1.09B | -7.71%946M | -7.08%1.01B | -4.62%1.14B | -4.62%1.14B | -10.75%1.08B | -3.31%1.03B |
-accounts payable | 2.81%879M | 1.59%1.02B | 1.59%1.02B | -0.42%953M | -9.32%817M | -6.46%855M | -4.74%1B | -4.74%1B | -9.47%957M | -0.32%901M |
-Total tax payable | -8.33%143M | 3.79%137M | 3.79%137M | 7.87%137M | 4.03%129M | -10.34%156M | -3.65%132M | -3.65%132M | -19.34%127M | -20.60%124M |
Current accrued expenses | 9.16%870M | 13.91%1.03B | 13.91%1.03B | -3.87%845M | -2.59%865M | -10.15%797M | -7.36%906M | -7.36%906M | -6.53%879M | 1.29%888M |
Current debt and capital lease obligation | 21.43%442M | 171.43%494M | 171.43%494M | -13.66%158M | 185.28%465M | 115.38%364M | 31.88%182M | 31.88%182M | 24.99%183M | 3.85%163M |
-Current debt | 26.12%367M | 279.82%414M | 279.82%414M | -24.32%84M | 339.33%391M | 212.90%291M | 75.81%109M | 75.81%109M | 60.79%111M | 8.61%89M |
-Current capital lease obligation | 2.74%75M | 9.59%80M | 9.59%80M | 2.78%74M | 0.00%74M | -3.95%73M | -3.95%73M | -3.95%73M | -6.96%72M | -1.34%74M |
Current liabilities | 7.46%2.33B | 20.64%2.68B | 20.64%2.68B | -2.47%2.09B | 9.63%2.28B | 1.31%2.17B | -3.60%2.22B | -3.60%2.22B | -6.75%2.15B | -0.84%2.08B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 75.75%2.28B | 70.87%2.25B | 70.87%2.25B | 76.68%2.13B | 35.60%1.42B | 23.33%1.3B | 21.87%1.32B | 21.87%1.32B | 23.50%1.21B | 10.03%1.05B |
-Long term debt | 96.87%2.01B | 86.25%1.94B | 86.25%1.94B | 94.33%1.82B | 47.33%1.13B | 32.08%1.02B | 28.24%1.04B | 28.24%1.04B | 32.38%934M | 8.85%769M |
-Long term capital lease obligation | -2.92%266M | 12.73%310M | 12.73%310M | 15.87%314M | 2.90%284M | -1.08%274M | 2.61%275M | 2.61%275M | 0.31%271M | 13.47%276M |
Non current deferred liabilities | 92.50%77M | 50.00%54M | 50.00%54M | 145.95%91M | 51.52%50M | 0.00%40M | -14.29%36M | -14.29%36M | -0.67%37M | -29.07%33M |
Other non current liabilities | 14.95%423M | 20.78%436M | 20.78%436M | 17.16%396M | 11.20%397M | -2.13%368M | -4.24%361M | -4.24%361M | -12.93%338M | -15.69%357M |
Total non current liabilities | 63.01%2.78B | 59.87%2.74B | 59.87%2.74B | 65.57%2.62B | 29.90%1.86B | 16.17%1.7B | 14.29%1.71B | 14.29%1.71B | 12.76%1.58B | 1.08%1.44B |
Total liabilities | 31.87%5.11B | 37.70%5.42B | 37.70%5.42B | 26.38%4.71B | 17.92%4.14B | 7.34%3.88B | 3.44%3.94B | 3.44%3.94B | 0.63%3.73B | -0.07%3.51B |
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 | -28.11%1M | -28.47%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 | -28.11%1M | -28.47%1M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 4.18%3.84B | 4.95%3.86B | 4.95%3.86B | -0.64%3.9B | -1.70%3.77B | -2.00%3.68B | 2.31%3.68B | 2.31%3.68B | 9.12%3.92B | 10.63%3.83B |
Paid-in capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Gains losses not affecting retained earnings | -12.21%-239M | 11.59%-206M | 11.59%-206M | 20.83%-247M | 12.86%-210M | -26.79%-213M | -36.26%-233M | -36.26%-233M | -126.68%-312M | -125.70%-241M |
Total stockholders'equity | 3.69%3.6B | 6.07%3.66B | 6.07%3.66B | 1.11%3.65B | -0.95%3.56B | -3.34%3.47B | 0.61%3.45B | 0.61%3.45B | 4.42%3.61B | 6.96%3.59B |
Noncontrolling interests | 17.14%1.44B | 22.29%1.5B | 22.29%1.5B | 21.14%1.45B | 18.62%1.45B | -1.61%1.23B | -2.08%1.23B | -2.08%1.23B | -5.02%1.2B | -2.52%1.22B |
Total equity | 7.20%5.04B | 10.32%5.15B | 10.32%5.15B | 6.09%5.1B | 4.01%5.01B | -2.89%4.7B | -0.11%4.67B | -0.11%4.67B | 1.90%4.81B | 4.39%4.81B |
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 |
No Data