(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)Dec 25, 2022 | (Q4)Dec 25, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 0.57%515.96M | 7.83%490.33M | 31.84%554.37M | 35.92%541.87M | 35.92%541.87M | 36.00%513.02M | 23.23%454.75M | 8.62%420.47M | 5.62%398.67M | 5.62%398.67M |
-Cash and cash equivalents | 0.57%515.96M | 7.83%490.33M | 31.84%554.37M | 35.92%541.87M | 35.92%541.87M | 36.00%513.02M | 23.23%454.75M | 8.62%420.47M | 5.62%398.67M | 5.62%398.67M |
Receivables | 18.09%228.62M | 9.20%221.95M | 0.08%204.27M | 2.07%211.92M | 2.07%211.92M | -8.82%193.6M | -8.12%203.25M | 2.85%204.12M | 10.90%207.61M | 10.90%207.61M |
-Accounts receivable | 17.37%222.26M | 8.14%214.49M | 0.77%201.98M | 2.47%192.09M | 2.47%192.09M | -8.18%189.38M | -6.18%198.35M | 5.38%200.44M | 13.30%187.46M | 13.30%187.46M |
-Taxes receivable | 50.38%6.35M | 52.11%7.46M | -37.53%2.3M | 27.76%4.57M | 27.76%4.57M | -30.77%4.22M | -49.93%4.91M | -55.50%3.68M | -63.63%3.57M | -63.63%3.57M |
-Other receivables | ---- | ---- | ---- | -7.88%15.27M | -7.88%15.27M | ---- | ---- | ---- | 39.04%16.58M | 39.04%16.58M |
Inventory | -3.81%232.55M | -15.19%227.08M | -22.88%217.13M | -23.72%219.76M | -23.72%219.76M | -13.89%241.75M | 2.86%267.75M | 33.39%281.55M | 54.03%288.12M | 54.03%288.12M |
Prepaid assets | -25.11%8.14M | -6.01%8.78M | 30.91%10.54M | 59.62%8.94M | 59.62%8.94M | 46.33%10.88M | -0.79%9.35M | -17.53%8.05M | -16.41%5.6M | -16.41%5.6M |
Hedging assets-current | 109.38%268K | --0 | -87.88%48K | --1.54M | --1.54M | --128K | --1.32M | 15.45%396K | --0 | --0 |
Total current assets | 2.73%985.54M | 1.25%948.15M | 7.85%986.36M | 9.34%984.04M | 9.34%984.04M | 9.30%959.37M | 8.89%936.41M | 13.37%914.58M | 18.67%900.01M | 18.67%900.01M |
Non current assets | ||||||||||
Net PPE | 14.92%606.56M | 14.70%592.7M | 11.98%578.17M | 4.78%543.39M | 4.78%543.39M | 2.28%527.84M | 0.13%516.74M | 0.02%516.34M | 0.65%518.59M | 0.65%518.59M |
-Gross PPE | ---- | ---- | ---- | 5.89%1.14B | 5.89%1.14B | ---- | ---- | ---- | 3.58%1.08B | 3.58%1.08B |
-Accumulated depreciation | ---- | ---- | ---- | -6.91%-599.95M | -6.91%-599.95M | ---- | ---- | ---- | -6.45%-561.15M | -6.45%-561.15M |
Goodwill and other intangible assets | -4.93%30.64M | -4.50%31.09M | -4.33%31.47M | -3.86%31.83M | -3.86%31.83M | -3.68%32.22M | -3.86%32.55M | -3.90%32.89M | -3.95%33.11M | -3.95%33.11M |
-Goodwill | ---- | ---- | ---- | 0.00%18.44M | 0.00%18.44M | ---- | ---- | ---- | 0.00%18.44M | 0.00%18.44M |
-Other intangible assets | ---- | ---- | ---- | -8.70%13.4M | -8.70%13.4M | ---- | ---- | ---- | -8.49%14.68M | -8.49%14.68M |
Defined pension benefit | -0.51%11.06M | -0.77%11.2M | 2.38%11.59M | 13.22%12.21M | 13.22%12.21M | -11.15%11.12M | -18.16%11.29M | -23.45%11.32M | -20.40%10.78M | -20.40%10.78M |
Total non current assets | 13.50%648.26M | 13.27%634.99M | 10.82%621.23M | 4.43%587.43M | 4.43%587.43M | 1.63%571.18M | -0.56%560.58M | -0.83%560.55M | -0.14%562.48M | -0.14%562.48M |
Total assets | 6.75%1.63B | 5.75%1.58B | 8.98%1.61B | 7.45%1.57B | 7.45%1.57B | 6.31%1.53B | 5.15%1.5B | 7.52%1.48B | 10.65%1.46B | 10.65%1.46B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | ---- | ---- | ---- | 51.55%2M | 51.55%2M | ---- | ---- | ---- | 0.53%1.32M | 0.53%1.32M |
-Current capital lease obligation | ---- | ---- | ---- | 51.55%2M | 51.55%2M | ---- | ---- | ---- | 0.53%1.32M | 0.53%1.32M |
Payables | 31.98%116.89M | 22.42%103.63M | 22.49%120.72M | -37.81%52.04M | -37.81%52.04M | -28.34%88.56M | -36.30%84.65M | -11.49%98.56M | 28.95%83.68M | 28.95%83.68M |
-accounts payable | 32.00%111.64M | 24.30%101.14M | 26.42%116.25M | -25.06%48.93M | -25.06%48.93M | -23.25%84.58M | -35.34%81.37M | -15.13%91.96M | 2.35%65.29M | 2.35%65.29M |
-Total tax payable | 31.70%5.25M | -24.21%2.49M | -32.34%4.47M | -83.10%3.11M | -83.10%3.11M | -70.20%3.99M | -53.44%3.28M | 120.29%6.6M | 1,569.06%18.39M | 1,569.06%18.39M |
Current provisions | --600K | --600K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current deferred liabilities | 38.44%1.05M | 20.87%950K | -56.63%559K | -43.61%1.48M | -43.61%1.48M | 373.13%757K | -56.50%786K | -50.86%1.29M | -25.18%2.62M | -25.18%2.62M |
Other current liabilities | ---- | 3,087.50%765K | -44.59%410K | 3.57%38.43M | 3.57%38.43M | -81.91%335K | -95.56%24K | 549.12%740K | 35.77%37.1M | 35.77%37.1M |
Current liabilities | 32.22%118.54M | 23.97%105.95M | 20.98%121.69M | -24.68%93.95M | -24.68%93.95M | -28.61%89.66M | -36.81%85.46M | -11.83%100.59M | 28.53%124.72M | 28.53%124.72M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | ---- | ---- | ---- | 5.56%11.84M | 5.56%11.84M | ---- | ---- | ---- | -7.94%11.21M | -7.94%11.21M |
-Long term capital lease obligation | ---- | ---- | ---- | 5.56%11.84M | 5.56%11.84M | ---- | ---- | ---- | -7.94%11.21M | -7.94%11.21M |
Long term provisions | -1.70%11.16M | -1.95%11.39M | 3.97%12.31M | 0.00%850K | 0.00%850K | -8.02%11.36M | -7.66%11.61M | -7.87%11.84M | 0.00%850K | 0.00%850K |
Employee benefits | -25.57%6.24M | -36.55%5.86M | -36.22%5.5M | -23.66%6.36M | -23.66%6.36M | -23.97%8.39M | -12.75%9.24M | -15.58%8.62M | -15.28%8.33M | -15.28%8.33M |
Non current deferred liabilities | -3.77%70.55M | -4.76%70.43M | -5.72%72.8M | -4.80%74.82M | -4.80%74.82M | -11.69%73.31M | -12.43%73.94M | -10.28%77.22M | -8.67%78.59M | -8.67%78.59M |
Total non current liabilities | -5.48%87.95M | -7.51%87.67M | -7.24%90.61M | -5.17%93.87M | -5.17%93.87M | -12.54%93.05M | -11.90%94.79M | -10.49%97.68M | -9.12%98.99M | -9.12%98.99M |
Total liabilities | 13.02%206.49M | 7.41%193.62M | 7.08%212.3M | -16.05%187.82M | -16.05%187.82M | -21.24%182.71M | -25.78%180.26M | -11.18%198.26M | 8.62%223.71M | 8.62%223.71M |
Shareholders'equity | ||||||||||
Share capital | -3.00%28.32M | -3.00%28.32M | -1.08%28.88M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M |
-common stock | -3.00%28.32M | -3.00%28.32M | -1.08%28.88M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M | 0.00%29.2M |
Retained earnings | 6.27%1.36B | 6.14%1.33B | 9.93%1.33B | 12.34%1.32B | 12.34%1.32B | 12.24%1.28B | 12.15%1.25B | 11.92%1.21B | 11.76%1.17B | 11.76%1.17B |
Gains losses not affecting retained earnings | 243.18%189K | -154.23%-622K | -50.29%-263K | 240.02%1.36M | 240.02%1.36M | 90.27%-132K | 389.65%1.15M | -204.17%-175K | -85.50%-972K | -85.50%-972K |
Total stockholders'equity | 6.09%1.39B | 5.79%1.36B | 9.67%1.36B | 12.24%1.35B | 12.24%1.35B | 12.05%1.31B | 11.98%1.28B | 11.58%1.24B | 11.41%1.2B | 11.41%1.2B |
Noncontrolling interests | -1.20%34.87M | -3.98%34.05M | -4.50%33.86M | -6.66%33.6M | -6.66%33.6M | -3.03%35.29M | -3.15%35.46M | -2.01%35.45M | -0.33%36M | -0.33%36M |
Total equity | 5.90%1.43B | 5.53%1.39B | 9.27%1.4B | 11.69%1.38B | 11.69%1.38B | 11.60%1.35B | 11.51%1.32B | 11.15%1.28B | 11.03%1.24B | 11.03%1.24B |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data