(FY)Dec 30, 2023 | (FY)Dec 30, 2022 | (FY)Dec 30, 2021 | (FY)Dec 30, 2020 | (FY)Dec 30, 2019 | (FY)Dec 30, 2018 | (FY)Dec 30, 2017 | (FY)Dec 30, 2016 | (FY)Dec 30, 2015 | (FY)Dec 30, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (direct method) | ||||||||||
Cash income from operating activities | -23.68%1.28B | 22.04%1.67B | 20.88%1.37B | -10.49%1.14B | -4.87%1.27B | 26.49%1.33B | 38.87%1.05B | -13.57%759M | -2.28%878.2M | 10.96%898.7M |
Revenue from customers | -23.68%1.28B | 20.82%1.67B | 32.90%1.39B | -12.34%1.04B | -6.86%1.19B | 28.50%1.28B | 38.96%994.1M | -12.13%715.4M | -1.13%814.2M | 13.24%823.5M |
Other cash income from operating activities | ---- | ---- | -115.08%-13.9M | 17.45%92.2M | 40.68%78.5M | -6.84%55.8M | 37.39%59.9M | -31.88%43.6M | -14.89%64M | -9.07%75.2M |
Cash paid | 2.42%-950.2M | -12.41%-973.8M | -1.17%-866.3M | -7.98%-856.3M | -14.12%-793M | -12.99%-694.9M | -2.02%-615M | 2.73%-602.8M | -4.89%-619.7M | 5.67%-590.8M |
Payments to suppliers for goods and services | 3.33%-931.4M | -12.26%-963.5M | -1.42%-858.3M | -8.26%-846.3M | -14.42%-781.7M | -13.41%-683.2M | -4.20%-602.4M | 2.35%-578.1M | -4.10%-592M | 5.72%-568.7M |
Other cash payments from operating activities | -82.52%-18.8M | -28.75%-10.3M | 20.00%-8M | 11.50%-10M | 3.42%-11.3M | 7.14%-11.7M | 48.99%-12.6M | 10.83%-24.7M | -25.34%-27.7M | 4.33%-22.1M |
Direct interest paid | 13.33%-1.3M | 11.76%-1.5M | 46.88%-1.7M | 53.62%-3.2M | 9.21%-6.9M | 52.50%-7.6M | -8.84%-16M | -30.09%-14.7M | 15.67%-11.3M | 20.24%-13.4M |
Direct interest received | 198.39%18.5M | 933.33%6.2M | -14.29%600K | -41.67%700K | 20.00%1.2M | 42.86%1M | 0.00%700K | -12.50%700K | 33.33%800K | -80.65%600K |
Direct tax refund paid | -145.44%-255.5M | 30.55%-104.1M | 8.99%-149.9M | -11.74%-164.7M | -2,734.62%-147.4M | 48.00%-5.2M | 27.54%-10M | 25.41%-13.8M | 32.73%-18.5M | 80.37%-27.5M |
Operating cash flow | -85.10%89.6M | 69.48%601.5M | 217.73%354.9M | -65.33%111.7M | -48.57%322.2M | 51.44%626.5M | 222.20%413.7M | -44.05%128.4M | -14.24%229.5M | 797.99%267.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -76.02%-240.8M | -270.73%-136.8M | 44.18%-36.9M | 66.19%-66.1M | 36.87%-195.5M | -237.36%-309.7M | 79.89%-91.8M | -596.95%-456.5M | 1.65%-65.5M | -20.87%-66.6M |
Net PPE purchase and sale | -77.90%-271.3M | -195.54%-152.5M | 21.94%-51.6M | 66.19%-66.1M | 36.75%-195.5M | -245.36%-309.1M | -44.12%-89.5M | -1.14%-62.1M | -27.92%-61.4M | 4.95%-48M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---375.4M | ---- | ---- |
Net investment purchase and sale | ---- | ---20M | ---- | ---- | ---- | 73.91%-600K | 87.89%-2.3M | -363.41%-19M | 77.96%-4.1M | ---18.6M |
Dividends received (cash flow from investment activities) | -14.57%30.5M | 141.22%35.7M | --14.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---100K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -76.02%-240.8M | -270.73%-136.8M | 44.18%-36.9M | 66.19%-66.1M | 36.87%-195.5M | -237.36%-309.7M | 79.89%-91.8M | -596.95%-456.5M | 1.65%-65.5M | -20.87%-66.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 95.97%-5.4M | -18.78%-134.1M | -120.08%-112.9M | 36.67%-51.3M | 74.74%-81M | 12.78%-320.7M | -202.20%-367.7M | 269.80%359.8M | -43.47%-211.9M | -869.27%-147.7M |
Net issuance payments of debt | 145.70%100M | 204.36%40.7M | -314.89%-39M | -217.50%-9.4M | 104.00%8M | 41.38%-200M | -175.42%-341.2M | 472.65%452.4M | -23.00%-121.4M | -217.22%-98.7M |
Net common stock issuance | ---- | ---- | ---11.9M | ---- | 40.32%-7.4M | ---12.4M | ---- | ---- | -91.49%-9M | -113.64%-4.7M |
Cash dividends paid | 33.92%-97M | -164.98%-146.8M | -69.94%-55.4M | 67.37%-32.6M | 7.76%-99.9M | -331.47%-108.3M | 72.75%-25.1M | -15.85%-92.1M | -90.19%-79.5M | 33.44%-41.8M |
Net other financing activities | 70.00%-8.4M | -324.24%-28M | 29.03%-6.6M | -150.82%-9.3M | --18.3M | ---- | -180.00%-1.4M | 75.00%-500K | 20.00%-2M | ---2.5M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 95.97%-5.4M | -18.78%-134.1M | -120.08%-112.9M | 36.67%-51.3M | 74.74%-81M | 12.78%-320.7M | -202.20%-367.7M | 269.80%359.8M | -43.47%-211.9M | -869.27%-147.7M |
Net cash flow | ||||||||||
Beginning cash position | 76.97%521.7M | 238.46%294.8M | -10.48%87.1M | 89.67%97.3M | -4.29%51.3M | -47.09%53.6M | 84.18%101.3M | -45.71%55M | 118.32%101.3M | -14.55%46.4M |
Current changes in cash | -147.37%-156.6M | 61.19%330.6M | 3,698.25%205.1M | -112.47%-5.7M | 1,271.79%45.7M | 91.48%-3.9M | -244.48%-45.8M | 166.18%31.7M | -189.87%-47.9M | 973.77%53.3M |
Effect of exchange rate changes | -110.53%-200K | -26.92%1.9M | 157.78%2.6M | -1,600.00%-4.5M | -81.25%300K | 184.21%1.6M | -371.43%-1.9M | -56.25%700K | 0.00%1.6M | 188.89%1.6M |
Cash adjustments other than cash changes | ---- | ---105.6M | ---- | ---- | ---- | ---- | ---- | --13.9M | ---- | ---- |
End cash Position | -30.06%364.9M | 76.97%521.7M | 238.46%294.8M | -10.48%87.1M | 89.67%97.3M | -4.29%51.3M | -47.09%53.6M | 84.18%101.3M | -45.71%55M | 118.32%101.3M |
Free cash from | -142.73%-191.8M | 48.99%448.9M | 643.95%301.3M | -67.52%40.5M | -60.41%124.7M | -1.75%315M | 393.99%320.6M | -61.18%64.9M | -23.76%167.2M | 903.30%219.3M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
No Data