(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 | (Q3)Oct 2, 2022 | (Q2)Jul 3, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -18.85%47M | 24.17%52.02M | 24.17%52.02M | 16.00%60.09M | 265.85%73.66M | 288.76%57.92M | 74.07%72.93M | 74.07%72.93M | 99.55%51.81M | --20.13M |
-Cash and cash equivalents | -18.85%47M | 24.17%52.02M | 24.17%52.02M | 16.00%60.09M | 265.85%73.66M | 288.76%57.92M | 74.07%72.93M | 74.07%72.93M | 99.55%51.81M | --20.13M |
Receivables | -4.05%140.21M | 1.65%140.37M | 1.65%140.37M | -10.35%137.59M | -7.42%146.72M | -5.62%146.14M | 5.91%146.26M | 5.91%146.26M | -3.74%153.48M | --158.49M |
-Accounts receivable | -1.33%135.23M | 2.85%135.13M | 2.85%135.13M | -8.32%132.04M | -7.29%140.98M | -7.66%137.06M | 4.26%136.99M | 4.26%136.99M | -5.73%144.02M | --152.06M |
-Notes receivable | -45.08%4.99M | -21.91%5.24M | -21.91%5.24M | -41.34%5.55M | -10.57%5.75M | 41.87%9.08M | 38.29%9.27M | 38.29%9.27M | 41.96%9.47M | --6.42M |
Inventory | -15.28%104.59M | 31.63%104.67M | 31.63%104.67M | 8.65%116.67M | 22.95%122.39M | 31.65%123.46M | 48.40%118.01M | 48.40%118.01M | 51.64%107.38M | --99.55M |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 107.34%34.48M | --21.66M |
Other current assets | 9.68%36.98M | 68.51%31M | 68.51%31M | --44.2M | --40.09M | --33.71M | 90.22%34.99M | 90.22%34.99M | ---- | ---- |
Total current assets | -8.98%328.78M | 18.05%328.05M | 18.05%328.05M | 3.28%358.56M | 27.69%382.86M | 28.76%361.23M | 33.93%372.19M | 33.93%372.19M | 27.23%347.15M | --299.82M |
Non current assets | ||||||||||
Net PPE | -14.74%295.84M | 4.96%318.88M | 4.96%318.88M | -1.22%329.85M | 2.26%345.66M | 16.18%346.98M | 13.62%345.2M | 13.62%345.2M | 18.78%333.91M | --338.04M |
-Gross PPE | -10.10%410.99M | 24.11%445.63M | 24.11%445.63M | 6.91%451.86M | 11.75%466.09M | 25.17%457.15M | 24.02%445.31M | 24.02%445.31M | 30.02%422.65M | --417.07M |
-Accumulated depreciation | -4.52%-115.15M | -129.42%-126.75M | -129.42%-126.75M | -37.50%-122.01M | -52.37%-120.43M | -65.48%-110.17M | -81.20%-100.11M | -81.20%-100.11M | -101.91%-88.74M | ---79.04M |
Goodwill and other intangible assets | -6.15%1.88B | -3.85%1.98B | -3.85%1.98B | -1.93%1.99B | -1.92%2B | -1.98%2.01B | -2.09%2.01B | -2.09%2.01B | -0.59%2.03B | --2.04B |
-Goodwill | -4.87%870.7M | -0.02%915.3M | -0.02%915.3M | 0.00%915.3M | -0.02%915.3M | -0.02%915.3M | -0.02%915.3M | -0.02%915.3M | 2.90%915.3M | --915.49M |
-Other intangible assets | -7.22%1.01B | -6.92%1.06B | -6.92%1.06B | -3.52%1.07B | -3.47%1.08B | -3.57%1.09B | -3.76%1.1B | -3.76%1.1B | -3.29%1.11B | --1.12B |
Long-term notes receivables | 0.72%11.48M | -40.11%12.41M | -40.11%12.41M | -5.48%13.25M | -27.69%13.98M | -41.90%11.4M | -38.27%12.79M | -38.27%12.79M | -36.70%14.01M | --19.33M |
Other non current assets | 17.49%107.23M | 94.20%108.68M | 94.20%108.68M | 10.08%109.27M | 24.74%102.06M | 16.25%91.26M | 70.34%95.33M | 70.34%95.33M | 412.82%99.26M | --81.82M |
Total non current assets | -6.45%2.3B | -0.81%2.42B | -0.81%2.42B | -1.37%2.44B | -0.67%2.46B | 0.51%2.45B | 1.22%2.47B | 1.22%2.47B | 4.77%2.47B | --2.47B |
Total assets | -6.78%2.63B | 1.12%2.75B | 1.12%2.75B | -0.80%2.8B | 2.39%2.84B | 3.42%2.82B | 4.57%2.84B | 4.57%2.84B | 7.10%2.82B | --2.77B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 26.91%142.32M | 24.24%132.33M | 24.24%132.33M | 31.20%144.79M | 26.28%128.46M | 5.24%112.14M | 14.86%122.35M | 14.86%122.35M | 33.72%110.36M | --101.72M |
-accounts payable | 4.18%115.65M | 30.40%124.36M | 30.40%124.36M | 33.72%135.93M | 24.70%119.6M | 5.76%111.01M | 19.91%114.36M | 19.91%114.36M | 31.07%101.65M | --95.91M |
-Total tax payable | 1,538.73%18.53M | ---- | ---- | -24.69%854K | -41.39%854K | -29.05%1.13M | ---- | ---- | -77.17%1.13M | --1.46M |
-Dividends payable | --8.14M | 90.31%7.97M | 90.31%7.97M | 5.77%8.01M | 83.60%8.01M | --0 | 90.71%7.99M | 90.71%7.99M | --7.57M | --4.36M |
Current accrued expenses | -35.60%15.31M | 48.61%26.35M | 48.61%26.35M | -32.68%12.6M | -2.67%19.27M | 32.76%23.77M | 46.41%25.96M | 46.41%25.96M | 6.98%18.71M | --19.8M |
Current debt and capital lease obligation | -0.40%43.41M | 43.26%43.73M | 43.26%43.73M | 7.78%43.83M | 10.60%42.31M | 23.78%43.59M | 42.35%43.45M | 42.35%43.45M | 96.53%40.67M | --38.25M |
-Current debt | -8.85%28.35M | 34.46%28.74M | 34.46%28.74M | 0.91%28.97M | 1.47%27.87M | 27.09%31.1M | 45.34%31.06M | 45.34%31.06M | 38.72%28.71M | --27.47M |
-Current capital lease obligation | 20.65%15.06M | 63.81%14.99M | 63.81%14.99M | 24.29%14.87M | 33.85%14.43M | 16.23%12.49M | 35.37%12.39M | 35.37%12.39M | --11.96M | --10.78M |
Current deferred liabilities | --12.73M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other current liabilities | 22.79%7.23M | -48.28%6.81M | -48.28%6.81M | 2.55%8.09M | -23.05%6.26M | -25.74%5.89M | -49.11%6.7M | -49.11%6.7M | -29.23%7.89M | --8.13M |
Current liabilities | 10.22%235.28M | 22.69%230.69M | 22.69%230.69M | 10.06%227.61M | 11.47%210.89M | 16.78%213.47M | 26.28%237.43M | 26.28%237.43M | 36.79%206.81M | --189.19M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -17.30%798.08M | 7.19%941.61M | 7.19%941.61M | 2.07%959.02M | 12.00%1.01B | 10.19%965.08M | 8.03%949.01M | 8.03%949.01M | 14.81%939.53M | --901.18M |
-Long term debt | -18.65%755.33M | 4.96%897.69M | 4.96%897.69M | 0.86%914.67M | 7.51%968.87M | 6.00%928.45M | 6.83%913.67M | 6.83%913.67M | 10.82%906.91M | --901.18M |
-Long term capital lease obligation | 16.68%42.75M | 89.13%43.93M | 89.13%43.93M | 35.96%44.35M | --40.44M | --36.63M | 52.12%35.33M | 52.12%35.33M | --32.62M | ---- |
Non current deferred liabilities | -7.49%115.79M | -15.88%114.69M | -15.88%114.69M | -15.72%114.06M | -9.65%122.8M | -8.53%125.16M | -8.46%124.8M | -8.46%124.8M | 81.33%135.34M | --135.92M |
Non current accrued expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --84K | ---- |
Employee benefits | 5.90%6.75M | -19.19%6.56M | -19.19%6.56M | 1.96%6.67M | --6.95M | --6.37M | -19.77%6.51M | -19.77%6.51M | --6.54M | ---- |
Derivative product liabilities | 8.19%55.08M | -2.20%45.21M | -2.20%45.21M | -31.40%28.94M | 20.63%46.47M | 14.98%50.91M | -1.56%45.5M | -1.56%45.5M | -13.44%42.19M | --38.52M |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --61.71M |
Total non current liabilities | -14.66%999.89M | 3.54%1.13B | 3.54%1.13B | -1.38%1.13B | 6.39%1.21B | 5.27%1.17B | 5.27%1.15B | 5.27%1.15B | 17.86%1.15B | --1.14B |
Total liabilities | -10.83%1.24B | 6.35%1.36B | 6.35%1.36B | 0.36%1.36B | 7.11%1.42B | 6.89%1.39B | 8.35%1.39B | 8.35%1.39B | 20.40%1.36B | --1.33B |
Shareholders'equity | ||||||||||
Share capital | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | --14K |
-common stock | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | 0.00%14K | --14K |
Retained earnings | -16.34%-306.84M | -25.97%-298.05M | -25.97%-298.05M | -0.34%-265.74M | -6.75%-277.11M | -3.77%-263.75M | -7.59%-254.56M | -7.59%-254.56M | -17.89%-264.85M | ---259.59M |
Paid-in capital | 2.28%952.23M | 3.51%944.57M | 3.51%944.57M | -0.26%938.9M | -0.46%935.27M | 2.40%930.96M | 1.57%926.92M | 1.57%926.92M | -1.91%941.38M | --939.58M |
Gains losses not affecting retained earnings | 3.36%25.65M | 517.98%22.96M | 517.98%22.96M | 0.19%32.68M | 42.55%30.35M | 26.90%24.82M | 728.45%30.78M | 728.45%30.78M | 973.38%32.62M | --21.29M |
Total stockholders'equity | -3.03%671.05M | -1.50%669.5M | -1.50%669.5M | -0.47%705.85M | -1.82%688.52M | 2.59%692.05M | 3.45%703.15M | 3.45%703.15M | -3.93%709.16M | --701.28M |
Noncontrolling interests | -2.68%719.04M | -5.40%714.19M | -5.40%714.19M | -3.20%730.22M | -2.03%731.67M | -1.83%738.82M | -0.85%748.54M | -0.85%748.54M | -1.81%754.33M | --746.84M |
Total equity | -2.85%1.39B | -3.55%1.38B | -3.55%1.38B | -1.87%1.44B | -1.93%1.42B | 0.26%1.43B | 1.19%1.45B | 1.19%1.45B | -2.85%1.46B | --1.45B |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
No Data