(Q2)Jun 29, 2024 | (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)Oct 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 6.86%405M | -8.56%267M | 27.49%269M | 27.49%269M | -5.46%346M | 92.39%379M | 53.68%292M | --211M | --211M | --366M |
-Cash and cash equivalents | 6.86%405M | -8.56%267M | 27.49%269M | 27.49%269M | -5.46%346M | 92.39%379M | 53.68%292M | --211M | --211M | --366M |
Receivables | 7.68%2.19B | 6.88%2.18B | 8.77%2.01B | 8.77%2.01B | 4.20%2.13B | 2.78%2.03B | 9.64%2.04B | --1.85B | --1.85B | --2.05B |
-Accounts receivable | 8.04%1.98B | 7.20%1.97B | 8.74%1.85B | 8.74%1.85B | 3.94%1.93B | 2.98%1.83B | 10.62%1.83B | --1.71B | --1.71B | --1.85B |
-Other receivables | 4.43%212M | 3.96%210M | 9.09%156M | 9.09%156M | 6.74%206M | 1.00%203M | 1.51%202M | --143M | --143M | --193M |
Inventory | 4.05%1.59B | -0.31%1.62B | -0.99%1.6B | -0.99%1.6B | -10.16%1.58B | -14.61%1.53B | -11.01%1.63B | --1.62B | --1.62B | --1.76B |
Prepaid assets | 8.26%131M | 31.03%152M | 11.29%138M | 11.29%138M | 30.19%138M | -9.02%121M | -21.62%116M | --124M | --124M | --106M |
Other current assets | 0.00%17M | -17.39%19M | -26.32%14M | -26.32%14M | 0.00%11M | 30.77%17M | 9.52%23M | --19M | --19M | --11M |
Total current assets | 6.17%4.33B | 3.42%4.23B | 5.52%4.03B | 5.52%4.03B | -2.07%4.21B | -0.95%4.08B | 1.09%4.09B | --3.82B | --3.82B | --4.3B |
Non current assets | ||||||||||
Net PPE | 8.56%2.36B | 6.03%2.3B | 5.02%2.28B | 5.02%2.28B | 5.40%2.19B | 6.05%2.17B | 7.42%2.17B | --2.17B | --2.17B | --2.08B |
-Gross PPE | ---- | ---- | 6.74%5.5B | 6.74%5.5B | ---- | ---- | ---- | --5.15B | --5.15B | ---- |
-Accumulated depreciation | ---- | ---- | -7.98%-3.22B | -7.98%-3.22B | ---- | ---- | ---- | ---2.98B | ---2.98B | ---- |
Goodwill and other intangible assets | 4.04%6.65B | 1.47%6.49B | 1.40%6.5B | 1.40%6.5B | 1.11%6.49B | -0.70%6.39B | -0.70%6.4B | --6.41B | --6.41B | --6.42B |
-Goodwill | 2.74%5.78B | 1.28%5.7B | 1.28%5.7B | 1.28%5.7B | 1.07%5.69B | 0.00%5.63B | 0.00%5.63B | --5.63B | --5.63B | --5.63B |
-Other intangible assets | 13.63%867M | 2.84%796M | 2.29%803M | 2.29%803M | 1.38%808M | -5.57%763M | -5.49%774M | --785M | --785M | --797M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Other non current assets | -5.70%364M | -3.49%360M | 1.08%376M | 1.08%376M | -14.54%382M | -8.96%386M | -14.25%373M | --372M | --372M | --447M |
Total non current assets | 4.72%9.37B | 2.37%9.16B | 2.27%9.16B | 2.27%9.16B | 1.32%9.06B | 0.39%8.95B | 0.38%8.94B | --8.95B | --8.95B | --8.94B |
Total assets | 5.17%13.7B | 2.70%13.39B | 3.24%13.19B | 3.24%13.19B | 0.23%13.27B | -0.03%13.03B | 0.60%13.04B | --12.77B | --12.77B | --13.24B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 9.92%2.35B | 6.51%2.27B | 11.08%2.12B | 11.08%2.12B | 3.17%2.25B | 3.64%2.14B | 2.74%2.13B | --1.9B | --1.9B | --2.18B |
-accounts payable | 9.92%2.35B | 6.51%2.27B | 10.57%2.05B | 10.57%2.05B | 3.17%2.25B | 3.64%2.14B | 2.74%2.13B | --1.86B | --1.86B | --2.18B |
-Total tax payable | ---- | ---- | 30.61%64M | 30.61%64M | ---- | ---- | ---- | --49M | --49M | ---- |
Current accrued expenses | 17.47%706M | 8.14%651M | 5.48%481M | 5.48%481M | 0.89%677M | -6.68%601M | -5.20%602M | --456M | --456M | --671M |
Current debt and capital lease obligation | 0.32%311M | -0.63%314M | 14.07%373M | 14.07%373M | 2.19%326M | 0.00%310M | -0.32%316M | --327M | --327M | --319M |
-Current debt | 0.32%311M | -0.63%314M | 13.40%330M | 13.40%330M | 2.19%326M | 0.00%310M | -0.32%316M | --291M | --291M | --319M |
-Current capital lease obligation | ---- | ---- | 19.44%43M | 19.44%43M | ---- | ---- | ---- | --36M | --36M | ---- |
Other current liabilities | ---- | ---- | 33.82%91M | 33.82%91M | ---- | ---- | ---- | --68M | --68M | ---- |
Current liabilities | 10.43%3.37B | 6.09%3.24B | 11.30%3.11B | 11.30%3.11B | 2.59%3.25B | 1.06%3.05B | 0.76%3.05B | --2.8B | --2.8B | --3.17B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.91%4.59B | -2.30%4.59B | -3.11%4.83B | -3.11%4.83B | -5.44%4.57B | -5.72%4.63B | -4.03%4.69B | --4.98B | --4.98B | --4.84B |
-Long term debt | -0.91%4.59B | -2.30%4.59B | -3.67%4.56B | -3.67%4.56B | -5.44%4.57B | -5.72%4.63B | -4.03%4.69B | --4.74B | --4.74B | --4.84B |
-Long term capital lease obligation | ---- | ---- | 7.72%265M | 7.72%265M | ---- | ---- | ---- | --246M | --246M | ---- |
Non current deferred liabilities | -6.00%282M | -0.99%300M | -1.68%293M | -1.68%293M | 2.01%304M | -3.85%300M | -2.88%303M | --298M | --298M | --298M |
Employee benefits | ---- | ---- | 4.67%157M | 4.67%157M | ---- | ---- | ---- | --150M | --150M | ---- |
Other non current liabilities | 2.02%455M | 0.91%442M | -16.67%15M | -16.67%15M | -5.46%450M | -1.98%446M | -7.40%438M | --18M | --18M | --476M |
Total non current liabilities | -0.95%5.33B | -1.97%5.33B | -2.85%5.33B | -2.85%5.33B | -5.04%5.33B | -5.32%5.38B | -4.25%5.43B | --5.48B | --5.48B | --5.61B |
Total liabilities | 3.17%8.69B | 0.93%8.57B | 1.93%8.44B | 1.93%8.44B | -2.29%8.58B | -3.11%8.43B | -2.50%8.49B | --8.28B | --8.28B | --8.78B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | -99.20%3M | -99.44%3M | -99.44%3M | -99.44%3M | -99.44%3M | -30.04%375M | --536M | --536M | --536M |
-common stock | 0.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 0.00%2M | --2M | --2M | --2M |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | --0 | -30.15%373M | --534M | --534M | --534M |
Retained earnings | 41.20%1.79B | 46.64%1.59B | 49.41%1.51B | 49.41%1.51B | 46.93%1.36B | 53.20%1.27B | 41.64%1.09B | --1.01B | --1.01B | --927M |
Paid-in capital | 2.07%3.7B | 14.20%3.67B | 20.65%3.66B | 20.65%3.66B | 20.72%3.64B | 20.94%3.62B | 8.04%3.21B | --3.04B | --3.04B | --3.02B |
Less: Treasury stock | 68.98%365M | 575.00%324M | 2,121.43%311M | 2,121.43%311M | --245M | --216M | --48M | --14M | --14M | ---- |
Gains losses not affecting retained earnings | -57.75%-112M | -56.94%-113M | -57.53%-115M | -57.53%-115M | -268.42%-70M | -273.68%-71M | -278.95%-72M | ---73M | ---73M | ---19M |
Total stockholders'equity | 8.84%5.01B | 6.00%4.83B | 5.65%4.75B | 5.65%4.75B | 5.18%4.69B | 6.13%4.6B | 6.95%4.55B | --4.5B | --4.5B | --4.46B |
Total equity | 8.84%5.01B | 6.00%4.83B | 5.65%4.75B | 5.65%4.75B | 5.18%4.69B | 6.13%4.6B | 6.95%4.55B | --4.5B | --4.5B | --4.46B |
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
No Data