(Q3)Sep 29, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Oct 1, 2023 | (Q2)Jul 2, 2023 | (Q1)Apr 2, 2023 | (FY)Jan 1, 2023 | (Q4)Jan 1, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 0.64%939M | -36.24%994M | -27.01%1.11B | --1.05B | --1.05B | -10.37%933M | 17.48%1.56B | 7.20%1.52B | --2.04B | --2.04B |
-Cash and cash equivalents | -6.26%869M | -40.76%920M | -25.84%1.11B | --1.05B | --1.05B | -7.30%927M | 20.48%1.55B | 10.58%1.49B | --2.01B | --2.01B |
-Short-term investments | 1,066.67%70M | 1,133.33%74M | ---- | --6M | --6M | -85.37%6M | -84.21%6M | -63.08%24M | --26M | --26M |
Receivables | 1.30%699M | -13.50%641M | -4.51%635M | --734M | --734M | 9.87%690M | 15.42%741M | 8.31%665M | --671M | --671M |
-Accounts receivable | 1.30%699M | -13.50%641M | -4.51%635M | --734M | --734M | 9.87%690M | 15.42%741M | 8.31%665M | --671M | --671M |
Inventory | -6.67%574M | -9.08%561M | -0.34%584M | --587M | --587M | 10.02%615M | 19.11%617M | 26.02%586M | --568M | --568M |
Other current assets | -39.93%161M | -14.05%263M | -36.48%256M | --234M | --234M | --268M | --306M | --403M | --285M | --285M |
Total current assets | -5.31%2.37B | -23.70%2.46B | -18.57%2.58B | --2.61B | --2.61B | 0.76%2.51B | 11.48%3.22B | 15.14%3.17B | --3.56B | --3.56B |
Non current assets | ||||||||||
Net PPE | -20.73%1.29B | -22.73%1.32B | -12.99%1.51B | --1.55B | --1.55B | -7.27%1.62B | -2.35%1.71B | 0.00%1.74B | --1.74B | --1.74B |
-Gross PPE | -20.73%1.29B | -22.73%1.32B | -12.99%1.51B | --2.69B | --2.69B | -7.27%1.62B | -2.35%1.71B | 0.00%1.74B | --2.71B | --2.71B |
-Accumulated depreciation | ---- | ---- | ---- | ---1.14B | ---1.14B | ---- | ---- | ---- | ---962M | ---962M |
Goodwill and other intangible assets | -74.48%1.42B | -78.89%1.36B | -15.30%5.49B | --5.54B | --5.54B | -15.47%5.56B | -37.96%6.43B | -37.26%6.48B | --6.52B | --6.52B |
-Goodwill | -55.96%1.11B | -66.69%1.08B | -21.43%2.55B | --2.55B | --2.55B | -21.96%2.53B | -54.75%3.24B | -54.46%3.24B | --3.24B | --3.24B |
-Other intangible assets | -89.93%305M | -91.28%278M | -9.18%2.94B | --2.99B | --2.99B | -9.18%3.03B | -0.44%3.19B | 0.87%3.24B | --3.29B | --3.29B |
Non current deferred assets | --617M | --632M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current assets | -26.88%321M | -24.70%314M | 8.27%458M | --413M | --413M | -2.01%439M | -7.13%417M | -7.44%423M | --423M | --423M |
Total non current assets | -52.19%3.64B | -57.64%3.62B | -13.68%7.46B | --7.5B | --7.5B | -13.15%7.62B | -31.90%8.55B | -30.99%8.64B | --8.69B | --8.69B |
Total assets | -40.58%6.01B | -48.35%6.08B | -14.99%10.04B | --10.11B | --10.11B | -10.07%10.12B | -23.78%11.77B | -22.67%11.81B | --12.25B | --12.25B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.26%318M | 14.63%376M | -15.19%268M | --324M | --324M | -15.75%305M | -9.64%328M | -17.28%316M | --390M | --390M |
-accounts payable | -20.42%191M | -18.44%199M | -16.94%201M | --245M | --245M | -14.59%240M | -13.48%244M | -16.84%242M | --293M | --293M |
-Total tax payable | 95.38%127M | 110.71%177M | -9.46%67M | --79M | --79M | -19.75%65M | 3.70%84M | -18.68%74M | --97M | --97M |
Current accrued expenses | -82.90%112M | -9.35%582M | 4.52%670M | --685M | --685M | 11.77%655M | -16.51%642M | 416.94%641M | --626M | --626M |
Current debt and capital lease obligation | -14.12%73M | -2.28%815M | -89.61%86M | --86M | --86M | -93.58%85M | -36.82%834M | 45.01%828M | --1.32B | --1.32B |
-Current debt | ---- | -0.80%744M | ---- | ---- | ---- | ---- | -39.76%750M | 50.10%749M | --1.25B | --1.25B |
-Current capital lease obligation | -14.12%73M | -15.48%71M | 8.86%86M | --86M | --86M | 10.39%85M | 12.00%84M | 9.72%79M | --76M | --76M |
Current deferred liabilities | -2.89%235M | -4.80%238M | -3.88%248M | --252M | --252M | 7.56%242M | 10.62%250M | 11.21%258M | --245M | --245M |
Current liabilities | -34.21%975M | -4.13%2.21B | -33.90%1.47B | --1.57B | --1.57B | -44.47%1.48B | -20.06%2.3B | 49.66%2.23B | --2.77B | --2.77B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 18.93%2.6B | -4.88%2.11B | -1.97%2.19B | --2.18B | --2.18B | 75.95%2.19B | 74.33%2.21B | 9.30%2.23B | --2.23B | --2.23B |
-Long term debt | 33.51%1.99B | 0.13%1.49B | 0.20%1.49B | --1.49B | --1.49B | 200.81%1.49B | 200.61%1.49B | 19.82%1.49B | --1.49B | --1.49B |
-Long term capital lease obligation | -12.18%613M | -15.15%616M | -6.29%700M | --687M | --687M | -6.68%698M | -6.32%726M | -6.97%747M | --744M | --744M |
Other non current liabilities | -43.60%313M | -52.85%331M | -1.83%642M | --620M | --620M | -9.46%555M | -17.70%702M | -22.60%654M | --649M | --649M |
Total non current liabilities | 6.27%2.91B | -16.43%2.44B | -1.94%2.83B | --2.8B | --2.8B | 47.74%2.74B | 37.35%2.92B | -0.03%2.89B | --2.88B | --2.88B |
Total liabilities | -7.93%3.89B | -11.00%4.65B | -15.87%4.31B | --4.37B | --4.37B | -6.65%4.22B | 4.30%5.22B | 16.88%5.12B | --5.65B | --5.65B |
Shareholders'equity | ||||||||||
Share capital | 0.00%2M | 0.00%2M | 0.00%2M | --2M | --2M | 0.00%2M | 0.00%2M | 0.00%2M | --2M | --2M |
-common stock | 0.00%2M | 0.00%2M | 0.00%2M | --2M | --2M | 0.00%2M | 0.00%2M | 0.00%2M | --2M | --2M |
-Preferred stock | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Retained earnings | -1,009.55%-1.43B | -334.14%-2.13B | -112.66%-145M | ---19M | ---19M | -87.74%157M | -82.13%911M | -79.67%1.15B | --1.14B | --1.14B |
Paid-in capital | -21.48%7.45B | -21.82%7.35B | 3.73%9.66B | --9.56B | --9.56B | 3.92%9.49B | 4.03%9.4B | 3.95%9.31B | --9.21B | --9.21B |
Less: Treasury stock | 3.29%3.89B | 0.72%3.79B | 0.77%3.79B | --3.79B | --3.79B | 1.32%3.77B | 1.32%3.77B | 1.35%3.76B | --3.76B | --3.76B |
Gains losses not affecting retained earnings | -123.81%-5M | 16.67%14M | 1,300.00%12M | ---1M | ---1M | -46.15%21M | -60.00%12M | -105.56%-1M | --3M | --3M |
Total stockholders'equity | -63.97%2.13B | -78.09%1.44B | -14.33%5.73B | --5.75B | --5.75B | -12.38%5.9B | -37.24%6.56B | -38.57%6.69B | --6.6B | --6.6B |
Total equity | -63.97%2.13B | -78.09%1.44B | -14.33%5.73B | --5.75B | --5.75B | -12.38%5.9B | -37.24%6.56B | -38.57%6.69B | --6.6B | --6.6B |
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 with Explanatory Notes | -- |
No Data