| Period Ending: | 2025 12-28 |
2024 12-29 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-19 | 2025-02-20 | 2024-02-22 | 2023-03-02 | 2022-02-24 | 2021-02-25 | 2020-02-21 | 2019-02-21 | 2018-02-22 | 2017-02-23 | 2016-02-25 | 2015-02-26 | 2014-02-27 | 2012-12-31 | 2011-12-31 |
| Total Current Assets | 809.9 | 675.5 | 603.8 | 673.8 | 567.7 | 466 | 387.8 | 333.8 | 299.5 | 264 | 345.2 | 334.1 | 231.6 | 203.1 | 103.5 |
| Cash and Short Term Investments | 257.3 | 265.2 | 201.8 | 293.2 | 245.3 | 169.7 | 85.31 | 1.59 | 19.48 | 12.46 | 136.1 | 130.5 | 77.65 | 67.21 | 14.54 |
| Cash & Equivalents | 257.3 | 265.2 | 201.8 | 293.2 | 245.3 | 169.7 | 85.31 | 1.59 | 19.48 | 12.46 | 136.1 | 130.5 | 77.65 | 67.21 | 14.54 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 65.22 | 39.74 | 53.87 | 34.26 | 33.21 | 23.64 | 15.71 | 40.98 | 25.89 | 27.38 | 26.28 | 20.11 | 10.95 | 8.41 | 7.18 |
| Inventory | 427.1 | 343.3 | 323.2 | 310.5 | 265.4 | 254.2 | 276 | 264.4 | 229.5 | 204.5 | 165.4 | 142.8 | 118.3 | 98.38 | 63.62 |
| Other Current Assets | 60.31 | 27.29 | 24.91 | 35.76 | 23.83 | 18.4 | 10.83 | 26.91 | 24.59 | 19.72 | 17.44 | 40.72 | 24.77 | 29.11 | 18.12 |
| Total Assets | 4,159 | 3,641 | 3,327 | 3,070 | 2,923 | 2,806 | 2,723 | 1,676 | 1,582 | 1,440 | 1,426 | 1,369 | 1,172 | 1,103 | 761.6 |
| Total Non-Current Assets | 3,349 | 2,965 | 2,724 | 2,397 | 2,355 | 2,340 | 2,335 | 1,342 | 1,282 | 1,176 | 1,081 | 1,035 | 940.8 | 900.1 | 658.2 |
| Property, Plant and Equipment | 2,738 | 2,362 | 2,122 | 1,829 | 1,788 | 1,772 | 1,770 | 766.4 | 713 | 604.7 | 494.1 | 454.9 | 348.8 | 303.2 | 221.3 |
| Goodwill and Intangible Assets | 590 | 589.8 | 589.8 | 553.8 | 553.8 | 553.8 | 553.5 | 562.9 | 564.3 | 565.7 | 566.7 | 562.3 | 563.5 | 564.9 | 389.8 |
| Goodwill | 381.8 | 381.8 | 381.7 | 368.9 | 368.9 | 368.9 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | 368.1 | 199.4 |
| Intangible Assets | 208.2 | 208.1 | 208.1 | 185 | 185 | 185 | 185.4 | 194.8 | 196.2 | 197.6 | 198.6 | 194.2 | 195.5 | 196.8 | 190.4 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 15.27 | 22.58 | 43.25 |
| Other Long Term Assets | 20.69 | 13.24 | 12.29 | 13.97 | 13.51 | 14.7 | 11.73 | 12.46 | 4.78 | 5.52 | 19 | 17.8 | 13.13 | 9.52 | 3.77 |
| Total Current Liabilities | 870.8 | 680 | 546.9 | 522.4 | 513.5 | 496.1 | 416.8 | 310 | 299.7 | 259.2 | 230.4 | 220.8 | 175.6 | 136.8 | 90.64 |
| Accounts Payable | 291 | 213.4 | 179.9 | 172.9 | 145.9 | 139.3 | 122.8 | 120.3 | 119 | 115.3 | 134.5 | 112.9 | 111.2 | 82.72 | 53.95 |
| Notes Payable/Short Term Debt | 179.3 | 151.7 | 127.3 | 136.6 | 152.8 | 136.7 | 106.9 | 7.43 | 9.24 | 12.37 | 14.97 | 36.88 | 9.22 | 5.17 | 2.82 |
| Tax Payables | 0 | 16.55 | 14.3 | 13.82 | 12.33 | 14.71 | 14.02 | 0 | 3.39 | 8.75 | 7.04 | 6.34 | 5.72 | 4.85 | 2.75 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 400.4 | 298.3 | 225.3 | 199.1 | 202.4 | 205.4 | 173.1 | 182.3 | 168.1 | 122.7 | 73.93 | 64.74 | 49.52 | 44.11 | 31.13 |
| Total Liabilities | 2,756 | 2,319 | 2,179 | 2,024 | 1,963 | 1,925 | 2,141 | 1,086 | 930.9 | 767 | 603.4 | 683.7 | 658.6 | 716.5 | 494.2 |
| Total Non-Current Liabilities | 1,885 | 1,639 | 1,632 | 1,502 | 1,450 | 1,429 | 1,724 | 776.4 | 631.2 | 507.8 | 372.9 | 462.8 | 483 | 579.6 | 403.6 |
| Total Long Term Debt | 1,764 | 1,528 | 1,533 | 1,404 | 1,356 | 1,330 | 1,628 | 572.6 | 473.5 | 372.4 | 275.5 | 370.2 | 421.6 | 529 | 367.4 |
| Deferred Tax Liabilities Non-Current | 80.48 | 73.06 | 62.38 | 61.12 | 57.9 | 58.07 | 54.36 | 50.4 | 27.07 | 19.26 | 123.3 | 18.6 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 1,528 | 1,536 | 1,291 | 1,258 | 1,217 | 1,197 | 127.1 | 134.7 | 129.7 | 130.5 | 150.7 | 119.6 | 107.6 | 75.41 |
| Other Long Term Liabilities | 40.28 | -1,489 | -1,499 | -1,254 | -1,222 | -1,176 | -1,156 | 26.31 | -4.09 | -13.54 | -156.3 | -76.63 | -58.16 | -57.02 | -39.21 |
| Total Equity | 1,403 | 1,322 | 1,149 | 1,046 | 959.9 | 881.3 | 582 | 589.2 | 650.7 | 672.9 | 823 | 685.4 | 513.8 | 386.8 | 267.5 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 1,403 | 1,322 | 1,149 | 1,046 | 959.9 | 881.3 | 582 | 589.2 | 650.7 | 672.9 | 823 | 685.4 | 513.8 | 386.8 | 267.5 |
| Retained Earnings | 561.1 | 513.7 | 373.6 | 320 | 258.8 | 203 | -84.45 | -69.2 | 30.56 | 75.5 | 245.4 | 142.2 | 34.5 | -8.85 | -28.35 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | -3.76 | -8.47 | -4.68 | 1.13 | -0.784 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0.096 | 0.099 | 0.101 | 0.105 | 0.111 | 0.118 | 0.117 | 0.124 | 0.132 | 0.14 | 0.153 | 0.152 | 0.147 | 0.126 | 0.11 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 841.8 | 808.1 | 774.8 | 726.3 | 704.7 | 686.6 | 671 | 657.1 | 620.8 | 597.3 | 577.4 | 543 | 479.1 | 395.5 | 295.7 |
| Total Liabilities & Total Equity | 4,159 | 3,641 | 3,327 | 3,070 | 2,923 | 2,806 | 2,723 | 1,676 | 1,582 | 1,440 | 1,426 | 1,369 | 1,172 | 1,103 | 761.6 |
| Total Liabilities & Shareholders' Equity | 4,159 | 3,641 | 3,327 | 3,070 | 2,923 | 2,806 | 2,723 | 1,676 | 1,582 | 1,440 | 1,426 | 1,369 | 1,172 | 1,103 | 761.6 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Debt | 1,943 | 1,679 | 1,661 | 1,541 | 1,508 | 1,467 | 1,735 | 580.1 | 482.7 | 384.7 | 290.5 | 407.1 | 430.8 | 534.2 | 370.2 |
| Net Debt | 1,686 | 1,414 | 1,459 | 1,247 | 1,263 | 1,297 | 1,650 | 578.5 | 463.2 | 372.3 | 154.4 | 276.5 | 353.2 | 467 | 355.6 |