Please enter the stock ticker. Add .to for Canadian stocks.


All numbers in thousands except per share items and ratios.


Reported Currency: USD 2024-03-30 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-10-01 2022-07-02 2022-04-02 2022-01-01 2021-10-02 2021-07-03 2021-04-03 2021-01-02 2020-10-03 2020-06-27 2020-03-28 2019-12-28 2019-09-28 2019-06-29 2019-03-30 2018-12-29 2018-09-29 2018-06-30 2018-03-31 2017-12-30 2017-09-30 2017-07-01 2017-04-01 2016-12-31 2016-10-01 2016-07-02 2016-04-02 2016-01-02 2015-10-03 2015-06-27 2015-03-28 2014-12-27 2014-09-27 2014-06-28
Revenue 940,988 1,073,861 1,103,493 651,164 632,703 743,281 1,158,057 1,035,358 1,166,158 1,113,957 1,255,248 1,110,351 1,072,730 1,094,834 1,060,292 787,451 787,772 869,073 806,698 775,598 680,882 832,330 884,443 692,670 665,383 845,739 821,583 640,831 642,992 826,347 864,698 698,537 608,069 620,681 708,335 673,641 634,892 397,086 0 0
Revenue Y/Y Growth 48.73% 44.48% -4.71% -37.11% -45.74% -33.28% -7.74% -6.75% 8.71% 1.75% 18.39% 41.01% 36.17% 25.98% 31.44% 1.53% 15.70% 4.41% -8.79% 11.97% 2.33% -1.59% 7.65% 8.09% 3.48% 2.35% -4.99% -8.26% 5.74% 33.14% 22.07% 3.70% -4.22% 56.31% - - - - - -
Cost of Revenue 530,607 685,983 613,803 422,094 517,989 475,230 619,130 660,108 595,819 565,864 633,695 564,168 544,255 557,082 568,742 461,662 451,991 500,962 483,116 481,309 414,309 493,967 530,929 455,937 412,743 508,812 500,561 404,454 411,396 515,705 547,899 422,062 353,869 389,693 423,487 394,124 446,006 206,384 0 0
Gross Profit 410,381 387,878 489,690 229,070 114,714 268,051 538,927 375,250 570,339 548,093 621,553 546,183 528,475 537,752 491,550 325,789 335,781 368,111 323,582 294,289 266,573 338,363 353,514 236,733 252,640 336,927 321,022 236,377 231,596 310,642 316,799 276,475 254,200 230,988 284,848 279,517 188,886 190,702 0 0
Gross Profit Margin 43.61% 36.12% 44.38% 35.18% 18.13% 36.06% 46.54% 36.24% 48.91% 49.20% 49.52% 49.19% 49.26% 49.12% 46.36% 41.37% 42.62% 42.36% 40.11% 37.94% 39.15% 40.65% 39.97% 34.18% 37.97% 39.84% 39.07% 36.89% 36.02% 37.59% 36.64% 39.58% 41.80% 37.22% 40.21% 41.49% 29.75% 48.03% 0.00% 0.00%
Research and Development 179,882 164,329 174,947 163,090 163,637 149,472 168,164 168,568 158,745 154,435 158,377 152,079 147,285 136,697 156,342 130,071 127,029 122,851 115,614 118,920 112,846 109,985 116,748 110,903 110,795 106,411 111,398 116,499 115,670 111,951 126,078 117,137 107,268 105,992 118,293 117,210 115,476 48,865 0 0
General and Administrative Expenses 87,951 86,914 103,696 105,423 82,954 76,269 97,752 101,815 83,927 82,003 93,489 90,299 78,123 93,139 109,372 86,604 85,111 81,205 88,274 88,979 75,033 125,604 139,507 135,930 122,898 126,555 138,867 139,431 132,738 130,672 138,583 143,595 127,083 126,294 134,994 145,728 145,033 29,965 0 0
Total Operating Expenses 318,272 429,447 338,262 277,206 303,696 259,322 277,365 273,391 299,742 252,083 259,193 249,081 235,407 238,549 269,906 233,077 233,627 215,042 210,815 239,063 202,526 257,206 263,037 255,948 284,413 256,607 271,458 264,206 256,052 249,261 271,406 270,734 245,723 244,201 266,809 280,852 291,431 87,067 0 0
Operating Income or Loss 92,109 -41,569 151,428 -48,136 -188,982 -69,896 179,076 11,076 175,007 280,682 362,360 297,102 293,068 299,203 221,644 92,712 102,154 153,069 112,767 55,226 64,047 81,157 90,477 -19,215 -31,773 80,320 49,564 -27,829 -24,456 61,381 45,393 5,741 8,477 -13,213 18,039 -1,335 -102,545 103,635 0 0
Operating Margin 9.79% -3.87% 13.72% -7.39% -29.87% -9.40% 15.46% 1.07% 15.01% 25.20% 28.87% 26.76% 27.32% 27.33% 20.90% 11.77% 12.97% 17.61% 13.98% 7.12% 9.41% 9.75% 10.23% -2.77% -4.78% 9.50% 6.03% -4.34% -3.80% 7.43% 5.25% 0.82% 1.39% -2.13% 2.55% -0.20% -16.15% 26.10% 0.00% 0.00%
Interest Expense 17,282 17,581 17,121 17,261 17,241 17,066 16,904 17,252 17,392 15,328 15,327 15,279 15,410 17,453 23,486 18,849 18,935 16,900 12,693 11,864 10,359 9,562 9,689 14,353 16,161 16,338 14,778 12,271 13,674 14,464 15,554 15,187 14,440 7,668 660 548 555 197 0 0
EBITDA 110,053 52,653 156,639 -34,420 -181,772 14,291 263,776 96,797 264,861 298,542 367,114 313,893 302,196 240,969 223,564 115,849 83,570 200,091 114,759 57,061 60,555 265,737 42,525 -47,776 -27,518 81,778 50,430 -27,997 -23,614 59,005 45,274 5,519 8,477 -13,213 18,039 -1,335 -102,545 103,628 0 0
Depreciation and Amortization 78,863 78,863 5,211 13,716 7,210 84,187 84,700 85,721 89,854 92,334 89,395 89,832 85,986 124,849 123,154 122,115 118,687 116,785 111,189 122,270 120,889 185,286 313,471 43,451 581,336 46,612 43,440 42,827 551,291 56,109 50,825 46,352 537,622 48,522 46,069 42,738 179,964 -7 0 0
Income Before Tax 29,514 -43,791 139,518 -51,681 -199,013 -2,775 246,872 79,545 247,469 283,214 351,787 298,614 286,786 223,516 200,078 97,000 64,635 183,191 102,066 45,197 50,196 70,889 32,836 -62,129 -43,679 65,440 35,652 -40,268 -37,288 44,541 29,720 -9,668 -2,721 -21,001 18,232 2,628 -103,493 103,431 0 0
Income Tax Expense 26,779 83,147 42,057 -8,101 -60,597 13,156 58,257 10,661 35,194 66,951 32,598 12,988 -11,951 22,481 63,161 78 14,245 21,835 19,028 5,656 -11,321 1,372 752 -32,136 -31,178 98,522 -267 -9,644 -93,196 123,179 17,873 -3,993 21,481 -9,874 13,784 592 -109,975 15,568 0 0
Net Income 2,735 -126,938 97,461 -43,580 -138,416 -15,931 188,615 68,884 212,275 216,263 319,189 285,626 298,737 201,035 136,917 96,922 50,390 161,356 83,038 39,541 61,517 69,517 32,084 -29,993 -12,501 -33,082 35,919 -30,624 55,908 -78,638 11,847 -5,675 -24,202 -11,127 4,448 2,036 6,482 87,863 0 0
Net Income Margin 0.29% -11.82% 8.83% -6.69% -21.88% -2.14% 16.29% 6.65% 18.20% 19.41% 25.43% 25.72% 27.85% 18.36% 12.91% 12.31% 6.40% 18.57% 10.29% 5.10% 9.03% 8.35% 3.63% -4.33% -1.88% -3.91% 4.37% -4.78% 8.69% -9.52% 1.37% -0.81% -3.98% -1.79% 0.63% 0.30% 1.02% 22.13% 0.00% 0.00%
EPS 0.03 -1.31 1.00 -0.44 -1.40 -0.16 1.85 0.67 2.00 1.97 2.87 2.55 2.65 1.77 1.20 0.85 0.44 1.39 0.71 0.34 0.52 0.56 0.26 -0.24 -0.10 -0.26 0.28 -0.24 0.44 -0.62 0.09 -0.04 -0.19 -0.08 0.03 0.01 0.04 0.59 0.00 0.00
EPS Diluted 0.03 -1.31 0.99 -0.44 -1.40 -0.16 1.82 0.65 1.95 1.95 2.84 2.51 2.60 1.74 1.18 0.83 0.43 1.36 0.70 0.33 0.50 0.55 0.25 -0.24 -0.10 -0.26 0.27 -0.24 0.43 -0.62 0.09 -0.04 -0.18 -0.08 0.03 0.01 0.04 0.59 0.00 0.00
Weighted Average Shares Out 96,548 97,152 97,945 98,509 98,649 100,943 102,061 103,340 106,303 109,687 111,035 112,026 112,557 113,299 114,111 114,354 114,625 115,738 116,294 117,943 119,063 124,308 125,046 125,598 126,322 126,473 127,137 126,961 126,464 126,835 126,995 127,542 127,386 137,051 140,976 149,431 149,059 148,469 148,469 148,469
Weighted Average Shares Out Diluted 97,335 97,152 98,590 98,509 98,649 100,943 103,674 106,080 108,687 110,810 112,411 113,872 115,010 115,690 116,177 116,751 117,757 118,455 119,429 121,123 124,057 126,842 128,550 126,198 126,531 127,034 130,778 127,225 131,001 126,852 132,329 127,817 132,713 139,343 150,783 154,461 150,470 148,469 148,469 148,469

Reported Currency: USD 2024-03-30 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-10-01 2022-07-02 2022-04-02 2022-01-01 2021-10-02 2021-07-03 2021-04-03 2021-01-02 2020-10-03 2020-06-27 2020-03-28 2019-12-28 2019-09-28 2019-06-29 2019-03-30 2018-12-29 2018-09-29 2018-06-30 2018-03-31 2017-12-30 2017-09-30 2017-07-01 2017-04-01 2016-12-31 2016-10-01 2016-07-02 2016-04-02 2016-01-02 2015-10-03 2015-06-27 2015-03-28 2014-12-27 2014-09-27 2014-06-28
Current Assets
Cash and Cash Equivalents 1,029,258 1,071,987 706,836 744,428 808,757 918,758 911,570 858,791 972,592 988,527 1,153,172 1,200,245 1,397,880 1,234,415 2,000,257 1,136,302 714,939 1,097,724 586,794 629,599 711,035 649,711 557,924 334,039 926,037 841,326 574,873 512,631 545,463 495,811 469,219 433,034 425,881 851,597 169,597 325,602 299,814 118,093 110,700 0
Short Term Investments 84 0 0 0 1,094 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 58,010 0 0 0 0 0 0 0 13,873 186,808 173,569 25,960 232,827 244,830 178,610 0 0
Cash + Short Term Investments 1,029,258 1,071,987 706,836 744,428 808,757 918,758 911,570 858,791 972,592 988,527 1,153,172 1,200,245 1,397,880 1,234,415 2,000,257 1,136,302 714,939 1,097,724 586,794 629,599 711,035 649,711 557,924 392,049 926,037 841,326 574,873 512,631 545,463 495,811 469,219 446,907 612,689 1,025,166 195,557 558,429 544,644 296,703 110,700 0
Net Receivables 427,387 514,665 592,738 307,913 304,519 367,636 645,125 535,359 568,850 632,347 662,787 495,590 457,431 507,078 485,100 325,993 367,172 409,835 405,108 326,714 378,172 442,802 491,183 360,857 345,957 448,848 510,237 373,711 357,948 421,100 491,489 400,679 363,736 296,592 438,266 408,074 353,830 249,755 0 0
Inventory 710,555 726,687 839,855 917,390 796,596 857,277 840,850 847,378 755,748 710,228 597,563 570,144 507,787 479,340 476,846 523,690 517,198 479,885 485,284 517,755 511,793 464,949 474,532 501,578 472,292 422,907 461,005 470,880 430,454 404,617 437,135 455,771 427,551 406,692 393,760 363,914 346,900 170,019 0 0
Other Current Assets 278,834 75,454 123,448 118,044 119,922 114,029 123,739 130,961 152,675 114,749 127,745 108,106 120,706 101,424 100,523 93,344 91,193 80,228 74,628 82,765 83,841 34,113 96,131 113,222 99,519 101,085 1,147,203 109,994 127,740 166,389 184,693 182,063 41,384 115,267 108,632 102,900 254,731 7,436 0 0
Total Current Assets 2,446,034 2,428,368 2,262,877 2,087,775 2,029,794 2,257,700 2,521,284 2,372,489 2,449,865 2,445,851 2,541,267 2,374,085 2,483,804 2,322,257 3,062,726 2,079,329 1,690,502 2,067,672 1,551,814 1,556,833 1,684,841 1,615,536 1,619,770 1,367,706 1,843,805 1,814,166 1,608,208 1,467,216 1,461,605 1,487,917 1,582,536 1,485,420 1,509,210 1,843,717 1,279,287 1,579,986 1,500,105 755,257 110,700 0
Non-Current Assets
Property, Plant and Equipment 932,275 1,039,439 1,061,163 1,087,683 1,149,806 1,191,986 1,222,924 1,234,334 1,253,591 1,266,805 1,276,810 1,270,727 1,266,031 1,232,374 1,224,853 1,235,676 1,259,203 1,278,988 1,296,103 1,309,471 1,366,513 1,397,589 1,401,865 1,368,588 1,374,112 1,417,141 1,443,392 1,440,105 1,391,932 1,335,767 1,240,050 1,160,953 1,046,888 1,012,836 972,328 940,070 883,371 228,579 0 0
Goodwill 2,534,601 2,540,461 2,708,310 2,760,930 2,760,813 2,770,146 2,757,124 2,766,877 2,775,634 2,824,856 2,734,116 2,737,626 2,642,708 2,650,912 2,639,943 2,615,178 2,614,274 2,415,802 2,305,136 2,300,912 2,173,889 2,173,889 2,173,889 2,173,889 2,173,889 2,173,889 2,173,889 2,173,889 2,173,914 2,173,914 2,174,918 2,174,639 2,135,697 2,135,697 2,135,697 2,136,773 2,140,586 103,901 0 0
Intangible Assets 509,383 499,963 473,164 507,174 537,703 567,375 585,860 629,592 674,786 718,095 615,486 656,900 611,155 656,239 714,565 738,346 808,892 595,307 451,788 508,159 408,210 463,359 595,852 729,238 860,336 993,629 1,130,036 1,265,876 1,400,563 1,534,098 1,656,158 1,775,937 1,812,515 1,927,366 2,055,228 2,184,013 2,307,229 36,533 0 0
Long Term Investments 23,252 24,714 25,649 27,020 20,406 24,218 29,452 28,281 31,086 38,234 36,908 45,939 35,370 31,271 37,848 36,921 22,515 40,896 97,549 97,990 97,786 90,696 90,903 79,515 63,765 62,756 66,085 36,248 35,494 34,733 34,902 26,000 26,050 29,287 28,761 4,397 4,083 2,150 0 0
Tax Assets 25,400 0 0 0 38,060 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -3,303,925 0 0 0 0 0 0 0 143,072 146,669 0 0 0 0
Other Non-Current Assets 83,690 166,443 187,357 216,010 155,321 264,794 258,088 298,948 324,110 332,744 371,869 186,582 182,402 148,325 144,487 177,236 165,296 120,838 146,181 153,016 76,785 65,222 64,782 63,396 65,612 65,066 3,360,395 59,362 58,815 58,482 63,058 65,038 66,459 62,207 -82,276 -82,038 57,005 39,195 0 0
Total Non-Current Assets 4,108,601 4,271,020 4,455,643 4,598,817 4,662,109 4,818,519 4,853,448 4,958,032 5,059,207 5,180,734 5,035,189 4,897,774 4,737,666 4,719,121 4,761,696 4,803,357 4,870,180 4,451,831 4,296,757 4,369,548 4,123,183 4,190,755 4,327,291 4,414,626 4,537,714 4,712,481 4,869,872 4,975,480 5,060,718 5,136,994 5,169,086 5,202,567 5,087,609 5,167,393 5,252,810 5,329,884 5,392,274 410,358 0 0
Other Assets 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Assets 6,554,635 6,699,388 6,718,520 6,686,592 6,691,903 7,076,219 7,374,732 7,330,521 7,509,072 7,626,585 7,576,456 7,271,859 7,221,470 7,041,378 7,824,422 6,882,686 6,560,682 6,519,503 5,848,571 5,926,381 5,808,024 5,806,291 5,947,061 5,782,332 6,381,519 6,526,647 6,478,080 6,442,696 6,522,323 6,624,911 6,751,622 6,687,987 6,596,819 7,011,110 6,532,097 6,909,870 6,892,379 1,165,615 0 0
Current Liabilities
Accounts Payable 252,993 282,954 275,256 294,171 210,701 225,111 322,247 327,879 327,915 357,879 521,569 352,143 313,868 301,576 242,147 225,905 246,954 239,180 213,936 224,735 233,307 229,266 229,009 219,143 213,193 192,046 212,750 215,033 216,246 287,953 323,696 263,478 205,364 188,521 204,857 206,071 182,468 130,461 0 0
Short Term Debt 454,341 479,964 96 113 19,357 451 571 726 0 0 5,545 5,237 5,092 5,091 905,086 6,587 6,893 5,302 4,233 1,732 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Tax Payables 59,900 0 0 0 63,600 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 59,900 327,485 -96 -113 -19,357 -451 -571 -726 0 0 279,144 243,834 249,968 209,441 240,839 185,766 210,908 181,715 168,112 166,911 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Current Liabilities 462,853 189,930 396,686 344,805 345,062 388,479 441,880 390,571 347,212 315,548 96,237 102,494 112,653 97,790 88,945 91,074 74,248 65,008 63,348 58,768 202,307 184,666 233,374 184,221 228,086 192,472 210,252 146,885 202,582 260,643 233,749 156,855 168,437 112,164 147,312 129,425 142,842 89,292 0 0
Total Current Liabilities 1,230,087 1,280,333 671,942 638,976 555,763 613,590 764,127 718,450 675,127 673,427 902,495 703,708 681,581 613,898 1,477,017 509,332 539,003 491,205 449,629 452,146 435,614 413,932 462,383 403,364 441,279 384,518 423,002 361,918 418,828 548,596 557,445 420,333 373,801 300,685 352,169 335,496 325,310 219,753 0 0
Non-Current Liabilities
Long Term Debt 1,549,272 1,550,438 2,048,585 2,048,255 2,048,073 2,047,743 2,047,398 2,047,183 2,047,098 2,046,951 1,740,552 1,741,548 1,742,550 1,743,794 1,764,396 1,869,502 1,567,231 1,568,554 1,016,063 1,018,614 919,270 714,402 735,098 558,280 983,290 1,088,730 989,692 989,420 989,154 988,886 988,625 988,372 988,130 987,888 75,000 0 0 0 0 0
Deferred Revenue 50,578 0 0 0 -14,647 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -1,063,860 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax 34,207 0 0 0 14,647 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 333 6,978 21,932 37,155 63,084 58,879 74,168 89,279 131,511 139,253 146,927 163,644 152,160 143,103 303,183 309,694 310,189 0 0 0
Other Non-Current Liabilities 134,119 230,270 180,807 187,138 185,273 250,318 241,067 264,283 233,629 239,008 205,655 178,209 167,914 179,985 175,843 152,607 161,783 120,367 117,385 118,278 93,128 93,659 95,511 105,428 118,302 173,442 1,150,502 89,398 86,108 85,060 82,249 82,062 83,056 85,362 89,647 86,489 83,720 50,300 0 0
Total Non-Current Liabilities 1,768,176 1,780,708 2,229,392 2,235,393 2,233,346 2,298,061 2,288,465 2,311,466 2,280,727 2,285,959 1,946,207 1,919,757 1,910,464 1,923,779 1,940,239 2,022,109 1,729,014 1,688,921 1,133,448 1,136,892 1,012,731 815,039 852,541 700,863 1,164,676 1,321,051 1,150,502 1,168,097 1,206,773 1,213,199 1,217,801 1,234,078 1,223,346 1,216,353 467,830 396,183 393,909 50,300 0 0
Total Liabilities 2,998,263 3,061,041 2,901,334 2,874,369 2,789,109 2,911,651 3,052,592 3,029,916 2,955,854 2,959,386 2,848,702 2,623,465 2,592,045 2,537,677 3,417,256 2,531,441 2,268,017 2,180,126 1,583,077 1,589,038 1,448,345 1,228,971 1,314,924 1,104,227 1,605,955 1,705,569 1,573,504 1,530,015 1,625,601 1,761,795 1,775,246 1,654,411 1,597,147 1,517,038 819,999 731,679 719,219 270,053 0 0
Common Stock 3,651,067 3,730,577 3,796,189 3,816,260 3,821,474 3,859,940 3,915,969 3,962,499 4,035,849 4,119,098 4,158,170 4,210,914 4,244,740 4,262,883 4,267,987 4,293,621 4,290,377 4,383,368 4,471,656 4,625,566 4,687,455 4,966,059 5,089,331 5,167,311 5,237,085 5,270,428 5,321,741 5,365,373 5,357,394 5,378,944 5,413,742 5,483,200 5,442,613 5,911,031 6,117,858 6,588,201 6,584,247 1,311,184 0 0
Retained Earnings -89,598 -92,332 34,606 0 84,495 315,993 447,947 356,080 512,137 533,488 546,153 404,562 355,036 193,329 112,563 49,230 0 -37,148 -198,504 -281,542 -321,152 -382,669 -452,186 -484,270 -458,769 -446,268 -413,186 -449,105 -456,366 -512,274 -433,636 -445,483 -439,808 -415,606 -404,479 -408,927 -410,963 -417,445 0 0
Accumulated Other Comprehensive Income/Loss -5,097 102 -13,609 -4,037 -3,175 -11,365 -41,776 -17,974 5,232 14,613 23,431 32,918 29,649 47,489 26,616 8,394 2,288 -6,843 -7,658 -6,681 -6,624 -6,070 -5,008 -4,936 -2,752 -3,082 -3,979 -3,587 -4,306 -3,554 -3,730 -4,141 -3,133 -1,353 -1,281 -1,083 -124 1,823 0 0
Total Stockholders Equity 3,556,372 3,638,347 3,817,186 3,812,223 3,902,794 4,164,568 4,322,140 4,300,605 4,553,218 4,667,199 4,727,754 4,648,394 4,629,425 4,503,701 4,407,166 4,351,245 4,292,665 4,339,377 4,265,494 4,337,343 4,359,679 4,577,320 4,632,137 4,678,105 4,775,564 4,821,078 4,904,576 4,912,681 4,896,722 4,863,116 4,976,376 5,033,576 4,999,672 5,494,072 5,712,098 6,178,191 6,173,160 895,562 0 0
Total Investments 23,252 24,714 25,649 27,020 20,406 24,218 29,452 28,281 31,086 38,234 36,908 45,939 35,370 31,271 37,848 36,921 22,515 40,896 97,549 97,990 97,786 90,696 90,903 137,525 63,765 62,756 66,085 36,248 35,494 34,733 34,902 39,873 212,858 202,856 54,721 237,224 248,913 180,760 0 0
Total Debt 2,054,191 2,030,402 2,048,585 2,048,255 2,048,073 2,047,743 2,047,398 2,047,183 2,047,098 2,046,951 1,740,552 1,741,548 1,742,550 1,743,794 2,669,482 1,869,502 1,567,231 1,568,554 1,016,063 1,018,614 919,270 714,402 735,098 558,280 983,290 1,088,730 989,692 989,420 989,154 988,886 988,625 988,372 988,130 987,888 75,000 0 0 0 0 0
Net Debt 1,024,933 958,415 1,341,749 1,303,827 1,239,316 1,128,985 1,135,828 1,188,392 1,074,506 1,058,424 587,380 541,303 344,670 509,379 669,225 733,200 852,292 470,830 429,269 389,015 208,235 64,691 177,174 224,241 57,253 247,404 414,819 476,789 443,691 493,075 519,406 555,338 562,249 136,291 -94,597 -325,602 -299,814 -118,093 -110,700 0

Reported Currency: USD 2024-03-30 2023-12-30 2023-09-30 2023-07-01 2023-04-01 2022-12-31 2022-10-01 2022-07-02 2022-04-02 2022-01-01 2021-10-02 2021-07-03 2021-04-03 2021-01-02 2020-10-03 2020-06-27 2020-03-28 2019-12-28 2019-09-28 2019-06-29 2019-03-30 2018-12-29 2018-09-29 2018-06-30 2018-03-31 2017-12-30 2017-09-30 2017-07-01 2017-04-01 2016-12-31 2016-10-01 2016-07-02 2016-04-02 2016-01-02 2015-10-03 2015-06-27 2015-03-28 2014-12-27 2014-09-27 2014-06-28
Cash Flows from Operating Activities
Net Income 2,735 -126,938 97,461 -43,580 -138,416 -15,931 188,615 68,884 212,275 216,263 319,189 285,626 298,737 201,035 136,917 96,922 50,390 161,356 83,038 39,541 61,517 69,517 32,084 -29,993 -12,501 -33,082 35,919 -30,624 55,908 -78,638 11,847 -5,675 -24,202 -11,127 4,448 2,036 6,482 189,821 0 0
Depreciation & Amortization 77,381 78,863 79,274 81,012 84,240 84,187 84,700 85,721 89,854 92,334 89,395 89,832 85,986 124,849 123,154 122,115 118,687 116,785 111,189 122,270 120,889 185,286 313,471 43,451 581,336 46,612 43,440 42,827 551,291 56,109 50,825 46,352 537,622 48,522 46,069 42,738 179,964 0 0 0
Deferred Income Tax -42,960 60,736 19,924 -18,295 -63,588 14,136 3,178 -19,871 -5,691 39,796 -4,230 2,000 -44,447 -10,157 52,173 -15,705 -9,892 8,310 1,498 -11,015 -11,953 -15,254 -16,278 -26,684 4,409 -19,367 -12,562 -4,728 -8,645 -6,072 -15,819 2,509 6,864 -21,441 -1,461 3,849 -118,715 0 0 0
Stock Based Compensation 21,581 21,755 39,053 38,445 18,669 19,708 31,789 35,414 10,271 19,307 28,691 25,238 18,168 19,247 30,048 21,859 13,768 16,381 20,876 24,953 12,706 18,624 20,905 19,345 9,859 13,715 23,458 21,126 15,554 16,655 26,042 30,594 25,308 30,308 35,730 48,170 42,110 0 0 0
Change in Working Capital 85,136 277,041 -203,513 -16,260 -4,814 98,609 -94,256 97,446 -17,020 -264,305 -190,837 -51,639 43,733 -658 -62,556 -2,182 21,261 37,957 -43,942 76,969 -2,219 53,080 -52,185 -94,758 45,762 116,431 -10,429 -61,069 -4,492 106,981 51,057 -132,649 -5,875 43,770 -44,580 -75,007 48,939 0 0 0
Accounts Receivable 73,539 108,906 -284,872 -3,349 62,958 277,551 -109,495 33,767 62,615 32,810 -167,569 -35,752 48,779 -22,046 -159,037 41,029 46,195 -4,176 -78,288 57,298 42,725 71,030 -131,025 -14,849 103,957 11,168 -86,318 -15,901 63,501 70,546 -91,419 -79,501 -20,185 141,363 -30,251 -54,245 47,471 0 0 0
Inventory 26,719 111,884 75,988 -121,682 17,432 -17,166 8,431 -90,147 -45,949 -103,110 -26,823 -60,314 -29,461 -2,993 49,287 -7,443 -34,611 2,989 35,503 6,371 -47,064 6,918 30,143 -29,587 -48,861 36,760 10,250 -40,036 -25,593 30,840 18,581 -30,270 -19,119 -13,194 -30,197 -21,606 55,086 0 0 0
Accounts Payable -93,952 55,985 8,245 146,278 -142,008 -150,333 38,499 26,513 0 0 5,470 54,447 34,201 12,038 45,111 -35,329 659 40,299 -4,361 7,564 13,752 -19,259 53,091 -20,625 30,195 -30,324 53,872 -7,363 26,377 -94,483 119,641 23,010 23,694 -79,549 10,823 22,631 -50,470 0 0 0
Other Working Capital -52,149 266 -2,874 -37,507 56,804 -11,443 -31,691 127,313 -33,686 -194,005 -1,915 -10,020 -9,786 12,343 2,083 -439 9,018 -1,155 3,204 5,736 -11,632 -5,609 -4,394 -29,697 -39,529 98,827 11,767 2,231 -68,777 100,078 4,254 -45,888 9,735 -4,850 5,045 -21,787 -3,148 0 0 0
Other Non-Cash Items 26,164 181,490 60,810 3,567 169,352 36,655 53,392 5,412 56,191 13,570 2,620 -9,487 752 69,359 1,232 -8,728 20,181 -40,068 753 4,400 6,405 21,970 -83,460 163,898 -369,907 145,759 140,032 136,104 -362,545 125,327 126,046 118,258 -380,023 127,974 128,589 119,646 -20,255 -22,722 0 0
Net Cash Provided by Operating Activities 202,344 492,947 93,009 44,889 65,443 237,364 267,418 273,006 345,880 116,965 244,828 341,570 402,929 403,675 280,968 214,281 214,395 300,721 173,412 257,118 187,345 333,223 214,537 75,259 258,958 270,068 219,858 103,636 247,071 220,362 249,998 59,389 159,694 218,006 168,795 141,432 138,525 167,099 0 0
Cash Flows from Investing Activities
Investments in Property, Plant, and Equipment -32,716 -26,438 -28,607 -39,469 -34,100 -34,399 -47,002 -43,452 -50,473 -50,433 -47,312 -65,248 -77,455 -36,119 -43,554 -29,832 -35,100 -40,666 -38,043 -50,295 -35,310 -71,961 -70,102 -43,564 -32,177 -45,439 -67,791 -124,428 -165,747 -136,536 -119,979 -130,440 -84,470 -61,468 -80,291 -89,395 -120,032 0 0 0
Acquisitions Net -80,872 145 5,594 41,707 95 0 0 -95 56 -222,374 0 -166,818 47,069 451 -47,675 155 -451,260 -195,110 -8,122 -291,551 0 0 0 0 0 0 0 0 0 40 -675 -117,498 0 0 0 0 224,324 0 0 0
Purchases of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -3 0 0 -132,729 0 0 0 0 0 0 -469 0 -22,061 -168,362 -88,959 -86,145 -115,156 0 0 0
Sales/Maturities of Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,950 0 0 58,132 75,000 0 0 0 0 0 0 13,873 172,920 10,062 21,455 269,804 100,263 89,051 0 0 0
Other Investing Activities 409 27,195 2,763 -6,181 -2,046 1,323 1,614 4,653 6,637 -11,772 7,677 4,104 -46,975 5,696 3,251 6,330 3,718 -21 994 -2,236 -6,779 -746 -10,825 -8,667 1,139 14,315 -30,064 7,036 -1,355 89 -4,727 17 185 413 115 140 77 -142,206 0 0
Net Cash Used for Investing Activities -113,179 902 -20,250 -3,943 -36,051 -33,076 -45,388 -38,894 -43,780 -284,579 -39,635 -227,962 -77,361 -29,972 -87,978 -23,347 -482,642 -235,797 -45,171 -342,132 -42,092 -72,707 -22,795 -109,960 -31,038 -31,124 -97,855 -117,392 -167,102 -136,407 -111,977 -75,001 -96,284 -207,962 100,669 -75,137 78,264 -142,206 0 0
Cash Flows from Financing Activities
Debt Repayment -40,395 -17,914 0 0 0 0 0 0 0 -195,000 -1,250 -1,250 -1,250 -986,744 -98,750 -1,250 0 0 0 0 -73,182 -22,753 -496,573 -458,172 0 0 0 0 0 0 0 0 -50,000 -75,000 -50,000 0 -52 0 0 0
Common Stock Issued 10,560 5,317 11,035 10,006 11,679 1,287 10,527 9,014 11,650 6,218 10,877 9,558 13,939 6,867 11,328 10,464 12,668 17,325 10,826 9,379 15,837 7,046 8,517 9,889 15,291 9,254 12,341 20,526 20,731 11,340 1,115 25,962 11,401 10,766 11,322 18,386 26,733 0 0 0
Common Stock Repurchased -100,011 -100,017 -100,011 -100,015 -150,019 -201,633 -160,057 -350,042 -326,894 -302,020 -223,356 -300,017 -175,013 -160,023 -105,009 -75,039 -125,014 -125,012 -165,032 -100,073 -299,399 -151,993 -86,678 -100,004 -50,972 -80,010 -57,000 -31,925 -50,866 -67,091 -91,400 0 -500,000 -250,069 -499,931 -50,009 -50,874 0 0 0
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -900,000 -306,750 0 0 0 0 -274,050 0 -631,300 0 0 0 0 0 0 0 0 0 -50,000 -1,000,000 -125,000 0 -104 0 0 0
Other Financing Activities -1,878 16,989 -20,150 -15,176 -1,000 -710 -17,484 -4,915 -1,753 495,051 -37,654 -19,670 1,289 -1,423 1,763,025 602,416 -1,243 553,112 -15,937 94,560 545,656 -867 1,238,378 -7,016 -108,107 97,759 -15,578 -8,427 -435 -292 -11,902 -2,808 99,049 1,986,919 238,164 -8,850 -10,111 -78,490 0 0
Net Cash Used Provided by Financing Activities -131,724 -113,539 -109,126 -105,185 -139,340 -201,056 -167,014 -345,943 -316,997 4,249 -251,383 -311,379 -161,035 -1,141,323 670,594 229,841 -113,589 445,425 -170,143 3,866 -85,138 -168,567 32,344 -555,303 -143,788 27,003 -60,237 -19,826 -30,570 -56,043 -102,187 23,154 -489,550 672,616 -425,445 -40,473 -34,408 -78,490 0 0
Effect of Forex Changes on Cash -170 4,841 -1,225 -276 -51 3,957 -2,236 -2,001 -1,218 -976 -1,079 -8 -1,144 1,633 429 507 -732 590 -807 -284 1,203 -153 -202 -2,014 589 511 510 750 253 -1,320 351 -389 424 -660 -24 -34 -660 0 0 0
Net Change in Cash -42,729 385,151 -37,592 -64,515 -109,999 7,189 52,780 -113,832 -16,115 -164,341 -47,269 -197,779 163,389 -765,987 864,013 421,282 -382,568 510,939 -42,709 -81,432 61,318 91,796 223,884 -592,018 84,721 266,458 62,592 -32,832 49,652 26,592 36,185 7,153 -425,716 682,000 -156,005 25,788 181,721 -53,597 0 0
Cash at End of Period 1,029,258 1,091,987 706,836 744,428 808,943 918,942 911,753 858,973 972,805 988,920 1,153,261 1,200,530 1,398,309 1,234,920 2,000,907 1,136,894 715,612 1,098,180 587,241 629,950 711,382 650,064 558,268 334,384 926,402 841,681 575,223 512,631 545,463 495,811 469,219 433,034 425,881 851,597 169,597 325,602 299,814 118,093 0 0
Cash at Start of Period 1,071,987 706,836 744,428 808,943 918,942 911,753 858,973 972,805 988,920 1,153,261 1,200,530 1,398,309 1,234,920 2,000,907 1,136,894 715,612 1,098,180 587,241 629,950 711,382 650,064 558,268 334,384 926,402 841,681 575,223 512,631 545,463 495,811 469,219 433,034 425,881 851,597 169,597 325,602 299,814 118,093 171,690 0 0
Free Cash Flow
Operating Cash Flow 202,344 492,947 93,009 44,889 65,443 237,364 267,418 273,006 345,880 116,965 244,828 341,570 402,929 403,675 280,968 214,281 214,395 300,721 173,412 257,118 187,345 333,223 214,537 75,259 258,958 270,068 219,858 103,636 247,071 220,362 249,998 59,389 159,694 218,006 168,795 141,432 138,525 167,099 0 0
Capital Expenditure -32,716 -26,438 -28,607 -39,469 -34,100 -34,399 -47,002 -43,452 -50,473 -50,433 -47,312 -65,248 -77,455 -36,119 -43,554 -29,832 -35,100 -40,666 -38,043 -50,295 -35,310 -71,961 -70,102 -43,564 -32,177 -45,439 -67,791 -124,428 -165,747 -136,536 -119,979 -130,440 -84,470 -61,468 -80,291 -89,395 -120,032 0 0 0
Free Cash Flow 169,628 466,509 64,402 5,420 31,343 202,965 220,416 229,554 295,407 66,532 197,516 276,322 325,474 367,556 237,414 184,449 179,295 260,055 135,369 206,823 152,035 261,262 144,435 31,695 226,781 224,629 152,067 -20,792 81,324 83,826 130,019 -71,051 75,224 156,538 88,504 52,037 18,493 167,099 0 0