PZZA
Valuation Ratios
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Price to Earnings | 15.49 | 30.61 | 44.19 | 1105.00 |
| Price to Sales | 0.63 | 1.18 | 1.42 | 2.24 |
| Book Value Per Common Share | -13.18 | -14.13 | -8.25 | -5.24 |
| Price to Book | -3.00 | -5.40 | -10.17 | -25.29 |
| Price to Operating Cash Flow | 12.12 | 13.00 | 25.30 | 25.14 |
| Price to Free Cash Flow | ||||
| Enterprise Value to EBITDA | 56968.40 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price to Earnings | 68.12 | 86.95 | 142.29 | 25.21 | 57.29 | 148.00 | 42.41 | 59.06 | 115.53 | 61.10 | 83.62 | 346.10 | -219.86 | -70.12 | 106.53 | ||||
| Price to Sales | 0.99 | 1.53 | 2.52 | 1.13 | 1.50 | 4.23 | 1.51 | 2.27 | 4.94 | 1.70 | 2.81 | 6.64 | 2.92 | 3.39 | 5.66 | ||||
| Book Value Per Common Share | -13.39 | -13.17 | -13.21 | -13.18 | -13.22 | -14.16 | -14.17 | -14.13 | -14.62 | -14.85 | -15.16 | -8.25 | -7.81 | -7.09 | -6.28 | -5.24 | -4.21 | -4.51 | -7.81 |
| Price to Book | -3.51 | -3.70 | -3.02 | -3.00 | -4.00 | -3.32 | -4.70 | -5.40 | -4.90 | -4.77 | -5.03 | -10.17 | -9.62 | -11.79 | -15.99 | -25.29 | -30.83 | -22.87 | -11.32 |
| Price to Operating Cash Flow | 14.53 | 23.90 | 41.67 | 30.98 | 36.60 | 181.37 | 18.66 | 25.22 | 63.85 | 34.95 | 65.63 | 142.01 | 23.19 | 27.16 | 45.82 | ||||
| Price to Free Cash Flow | |||||||||||||||||||
| Enterprise Value to EBITDA | 121678.39 | 186542.84 | 307946.51 |
Earnings Data
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Earning YoY | 2.41 | 31.05 | 1483.33 | |
| Revenue YoY | -3.57 | 1.60 | 1.63 | |
| EBITDA YoY | ||||
| Net Profit YoY | 1.69 | 21.14 | -43.53 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earning YoY | 23.21 | 100.00 | 156.10 | 82.22 | 40.83 | 81.82 | 23.00 | 244.83 | |||||||||||
| Revenue YoY | 48.51 | 102.09 | 49.60 | 98.83 | 50.19 | 97.62 | 47.92 | 96.31 | 49.94 | 100.64 | |||||||||
| EBITDA YoY | 47.99 | 102.37 | -81.29 | ||||||||||||||||
| Net Profit YoY | 25.10 | 103.35 | 155.54 | 83.65 | 39.51 | 79.41 | 23.19 | 242.36 | 44.24 | 95.19 |
Financial Strength
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Cash Per Common Share | 1.53 | 1.40 | 1.82 | 2.72 |
| Quick Ratio | 0.55 | 0.51 | 0.64 | 0.64 |
| Current Ratio | 0.84 | 0.77 | 0.95 | 0.89 |
| Debt to Equity | -3.21 | -3.02 | -4.30 | -6.36 |
| Long-Term Debt to Equity | -2.46 | -2.27 | -3.20 | -4.44 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Per Common Share | 1.66 | 1.47 | 1.93 | 1.53 | 0.65 | 0.88 | 1.00 | 1.42 | 1.25 | 1.44 | 1.84 | 1.86 | 1.15 | 1.93 | 2.92 | 2.66 | 4.00 | 3.65 | 5.96 |
| Quick Ratio | 0.51 | 0.51 | 0.56 | 0.55 | 0.47 | 0.45 | 0.45 | 0.51 | 0.52 | 0.46 | 0.58 | 0.64 | 0.58 | 0.61 | 0.68 | 0.64 | 0.66 | 0.62 | 0.89 |
| Current Ratio | 0.88 | 0.81 | 0.86 | 0.84 | 0.81 | 0.82 | 0.81 | 0.77 | 0.83 | 0.80 | 0.91 | 0.95 | 0.91 | 0.95 | 1.01 | 0.89 | 0.86 | 0.84 | 1.11 |
| Debt to Equity | -3.16 | -3.18 | -3.23 | -3.21 | -3.12 | -2.93 | -2.95 | -3.02 | -2.97 | -2.88 | -2.89 | -4.30 | -4.29 | -4.65 | -5.48 | -6.36 | -7.91 | -7.20 | 67.80 |
| Long-Term Debt to Equity | -2.34 | -2.39 | -2.46 | -2.46 | -2.40 | -2.23 | -2.24 | -2.27 | -2.23 | -2.17 | -2.24 | -3.20 | -3.15 | -3.45 | -3.92 | -4.44 | -5.18 | -4.71 | 43.89 |
Profitability
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| ROA | 9.05 | 9.11 | 7.54 | 12.95 |
| ROE | -19.98 | -18.36 | -24.89 | -69.46 |
| Gross Margin | 24.84 | |||
| Operating Margin | 7.61 | |||
| EBITDA Margin | 10.98 | |||
| Net Profit Margin | 4.05 | 3.84 | 3.22 | 5.80 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | 2.54 | 2.02 | 0.98 | 7.72 | 3.08 | 1.66 | 6.12 | 4.42 | 2.48 | 5.14 | 4.13 | 1.13 | 10.17 | 7.36 | 3.54 | ||||
| ROE | -5.50 | -4.40 | -2.19 | -16.38 | -5.94 | -3.24 | -12.06 | -8.33 | -4.69 | -16.92 | -15.09 | -5.07 | -70.24 | -45.65 | 243.53 | ||||
| Gross Margin | 24.83 | 25.98 | 25.75 | ||||||||||||||||
| Operating Margin | 4.15 | 4.63 | 4.62 | ||||||||||||||||
| EBITDA Margin | 8.14 | 8.17 | 8.16 | ||||||||||||||||
| Net Profit Margin | 1.51 | 1.79 | 1.78 | 4.49 | 2.63 | 2.85 | 3.58 | 3.85 | 4.25 | 2.81 | 3.37 | 1.93 | 6.20 | 6.44 | 6.62 |
Dividends
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Dividend Yield | ||||
| Dividend Payout Ratio |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Yield | |||||||||||||||||||
| Dividend Payout Ratio |
Financial Statements
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Assets | 922,668.00 | 901,422.00 | 898,651.00 | 926,967.00 |
| Current Assets | 263,180.00 | 256,761.00 | 284,808.00 | 295,658.00 |
| Cash and Short-Term Investments | 49,993.00 | 46,081.00 | 64,547.00 | 95,091.00 |
| Cash and Cash Equivalents | 49,993.00 | 46,081.00 | 64,547.00 | 95,091.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 121,745.00 | 124,847.00 | 126,093.00 | 117,558.00 |
| Inventory | 35,245.00 | 36,126.00 | 41,382.00 | 34,981.00 |
| Other Current Assets | 56,197.00 | 49,707.00 | 52,786.00 | 48,028.00 |
| Non-Current Assets | 659,488.00 | 644,661.00 | 613,843.00 | 631,309.00 |
| Property, Plant, Equipment Net | 457,697.00 | 446,970.00 | 422,218.00 | 400,112.00 |
| Goodwill | 75,460.00 | 76,206.00 | 70,616.00 | 80,632.00 |
| Intangible Assets | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 35,504.00 |
| Non-Current Deferred Assets | 0 | 0 | 2,575.00 | 5,770.00 |
| Other Non-Current Assets | 126,331.00 | 121,485.00 | 118,434.00 | 109,291.00 |
| Liabilities | 1,340,581.00 | 1,348,478.00 | 1,170,936.00 | 1,099,755.00 |
| Current Liabilities | 313,496.00 | 332,677.00 | 299,916.00 | 332,037.00 |
| Payables and Expenses | 97,593.00 | 114,086.00 | 111,602.00 | 87,480.00 |
| Account Payables | 61,842.00 | 76,458.00 | 74,744.00 | 28,232.00 |
| Current Accrued Liabilities | 35,751.00 | 37,628.00 | 36,858.00 | 59,248.00 |
| Short-Term Debt | 33,036.00 | 33,105.00 | 30,268.00 | 27,520.00 |
| Other Current Liabilities | 182,867.00 | 185,486.00 | 158,046.00 | 217,037.00 |
| Non-Current Liabilities | 1,027,085.00 | 1,015,801.00 | 871,020.00 | 767,718.00 |
| Long-Term Debt | 938,092.00 | 932,616.00 | 776,996.00 | 657,982.00 |
| Other Non-Current Liabilities | 88,993.00 | 83,185.00 | 94,024.00 | 109,736.00 |
| Equity | -417,913.00 | -447,056.00 | -272,285.00 | -172,788.00 |
| Shareholders Equity | -429,526.00 | -459,092.00 | -286,393.00 | -187,670.00 |
| Capital Stock | 493.00 | 492.00 | 491.00 | 490.00 |
| Share Premium | 452,449.00 | 452,290.00 | 449,829.00 | 445,126.00 |
| Retained Earnings | 241,717.00 | 219,027.00 | 195,856.00 | 183,157.00 |
| Treasury Shares | 1,115,729.00 | 1,123,098.00 | 922,434.00 | 806,472.00 |
| Accumulated Other Comprehensive Income | -8,456.00 | -7,803.00 | -10,135.00 | -9,971.00 |
| Minority Interest | 15,310.00 | 15,476.00 | 15,729.00 | 15,212.00 |
| Investments | 0 | 0 | 0 | 35,504.00 |
| Debt | 971,128.00 | 965,721.00 | 807,264.00 | 685,502.00 |
| Net Debt | 921,135.00 | 919,640.00 | 742,717.00 | 590,411.00 |
| Common Shares Outstanding | 32,600.00 | 32,500.00 | 34,700.00 | 35,800.00 |
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Revenues | 2,059,387.00 | 2,135,713.00 | 2,102,103.00 | 2,068,421.00 |
| Cost Of Revenue | 1,547,833.00 | 0 | 0 | 0 |
| Gross Profit | 511,554.00 | 0 | 0 | 0 |
| Operating Expenses | 354,850.00 | 0 | 0 | 0 |
| Selling, General and Administrative Expenses | 630,060.00 | 210,357.00 | 217,412.00 | 212,265.00 |
| Other Operating Expenses | -275,210.00 | 0 | 0 | 0 |
| Operating Income | 156,704.00 | 147,142.00 | 109,030.00 | 168,241.00 |
| Net Non-Operating Income | -42,578.00 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 1,392.00 | 21,117.00 |
| Interest Expense | 42,578.00 | 43,469.00 | 26,653.00 | 19,205.00 |
| Net Interest | -42,578.00 | -43,469.00 | -25,261.00 | 1,912.00 |
| EBT | 114,126.00 | 0 | 0 | 0 |
| Income Tax | 29,929.00 | 20,913.00 | 14,956.00 | 24,651.00 |
| Net Income Including Non-Controlling Interests | 82,775.00 | 81,397.00 | 69,349.00 | 124,955.00 |
| Net Income Non-Controlling Interests | 711.00 | 701.00 | -1,577.00 | -4,939.00 |
| Net Income | 83,486.00 | 82,098.00 | 67,772.00 | 120,016.00 |
| EBIT | 156,704.00 | 0 | 0 | 0 |
| Deprecation and Amortization | 69,407.00 | 64,090.00 | 52,032.00 | 48,816.00 |
| EBITDA | 226,111.00 | 0 | 0 | 0 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 32,717.00 | 32,931.00 | 35,497.00 | 35,007.00 |
| Average Shares Outstanding Diluted | 32,819.00 | 33,159.00 | 35,717.00 | 35,337.00 |
| Breakdown | 2024-12-29 | 2023-12-31 | 2022-12-25 | 2021-12-26 |
|---|---|---|---|---|
| Operating Cash Flow | 106,632.00 | 193,055.00 | 117,808.00 | 184,675.00 |
| Operating Net Income | 84,197.00 | 82,799.00 | 69,349.00 | 124,955.00 |
| Deprecation and Amortization | 69,407.00 | 64,090.00 | 52,032.00 | 48,816.00 |
| Deferred Income Tax | -3,037.00 | -5,991.00 | 2,798.00 | 3,753.00 |
| Share Based Compensation | 9,590.00 | 17,924.00 | 18,388.00 | 16,919.00 |
| Change in Working Capital | -7,997.00 | 39,840.00 | 24,888.00 | 29,512.00 |
| Other Operating Activities | -45,528.00 | -5,607.00 | -49,647.00 | -39,280.00 |
| Investing Cash Flow | -17,348.00 | -75,123.00 | -62,793.00 | -63,512.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 121,500.00 | 80,077.00 | 78,391.00 | 68,559.00 |
| Net Purchase/Sale of Investments Net | 2,059.00 | 5,657.00 | 22,861.00 | 31,364.00 |
| Net Purchase/Sale of Business | 125.00 | 5,613.00 | 14,807.00 | 699.00 |
| Other Investing Activities | -141,032.00 | -166,470.00 | -178,852.00 | -164,134.00 |
| Financing Cash Flow | -91,672.00 | -124,076.00 | -76,240.00 | -180,526.00 |
| Net Issuance/Repayment of Debt | -8,739.00 | 167,821.00 | 115,000.00 | 80,000.00 |
| Net Issuance/Repurchase of Equity | 3,135.00 | 212,600.00 | 129,036.00 | 84,468.00 |
| Dividends Paid | 60,559.00 | 58,451.00 | 54,767.00 | 87,150.00 |
| Other Financing Activities | -146,627.00 | -562,948.00 | -375,043.00 | -432,144.00 |
| Net Change in Cash | -2,632.00 | -6,786.00 | -23,237.00 | -59,594.00 |
| Cash at Beginning of Period | 40,587.00 | 47,373.00 | 70,610.00 | 130,204.00 |
| Cash at End of Period | 37,955.00 | 40,587.00 | 47,373.00 | 70,610.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 923,989.00 | 928,631.00 | 936,897.00 | 922,668.00 | 889,424.00 | 871,359.00 | 881,209.00 | 901,422.00 | 914,735.00 | 907,643.00 | 903,484.00 | 898,651.00 | 860,917.00 | 869,329.00 | 925,636.00 | 926,967.00 | 938,249.00 | 898,281.00 | 957,216.00 |
| Current Assets | 309,648.00 | 275,872.00 | 279,801.00 | 263,180.00 | 243,732.00 | 257,998.00 | 259,295.00 | 256,761.00 | 283,071.00 | 275,347.00 | 284,866.00 | 284,808.00 | 270,106.00 | 272,253.00 | 325,675.00 | 295,658.00 | 319,460.00 | 304,374.00 | 369,959.00 |
| Cash and Short-Term Investments | 54,448.00 | 48,336.00 | 63,310.00 | 49,993.00 | 21,303.00 | 28,852.00 | 32,574.00 | 46,081.00 | 41,455.00 | 48,109.00 | 62,784.00 | 64,547.00 | 40,967.00 | 69,010.00 | 104,805.00 | 95,091.00 | 138,442.00 | 122,982.00 | 195,194.00 |
| Cash and Cash Equivalents | 54,448.00 | 48,336.00 | 63,310.00 | 49,993.00 | 21,303.00 | 28,852.00 | 32,574.00 | 46,081.00 | 41,455.00 | 48,109.00 | 62,784.00 | 64,547.00 | 40,967.00 | 69,010.00 | 104,805.00 | 95,091.00 | 138,442.00 | 122,982.00 | 195,194.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 123,623.00 | 122,913.00 | 118,993.00 | 121,745.00 | 120,468.00 | 111,761.00 | 110,313.00 | 124,847.00 | 135,133.00 | 110,130.00 | 120,208.00 | 126,093.00 | 130,109.00 | 105,079.00 | 113,996.00 | 117,558.00 | 106,477.00 | 101,345.00 | 100,597.00 |
| Inventory | 35,761.00 | 37,474.00 | 37,195.00 | 35,245.00 | 36,488.00 | 37,656.00 | 38,073.00 | 36,126.00 | 37,666.00 | 37,515.00 | 37,112.00 | 41,382.00 | 42,448.00 | 38,076.00 | 38,992.00 | 34,981.00 | 33,490.00 | 29,843.00 | 27,552.00 |
| Other Current Assets | 95,816.00 | 67,149.00 | 60,303.00 | 56,197.00 | 65,473.00 | 79,729.00 | 78,335.00 | 49,707.00 | 68,817.00 | 79,593.00 | 64,762.00 | 52,786.00 | 56,582.00 | 60,088.00 | 67,882.00 | 48,028.00 | 41,051.00 | 50,204.00 | 46,616.00 |
| Non-Current Assets | 614,341.00 | 652,759.00 | 657,096.00 | 659,488.00 | 645,692.00 | 613,361.00 | 621,914.00 | 644,661.00 | 631,664.00 | 632,296.00 | 618,618.00 | 613,843.00 | 590,811.00 | 597,076.00 | 599,961.00 | 631,309.00 | 618,789.00 | 593,907.00 | 587,257.00 |
| Property, Plant, Equipment Net | 423,269.00 | 448,623.00 | 449,837.00 | 457,697.00 | 457,702.00 | 420,064.00 | 427,183.00 | 446,970.00 | 434,447.00 | 435,943.00 | 423,292.00 | 422,218.00 | 398,364.00 | 402,101.00 | 394,020.00 | 400,112.00 | 383,191.00 | 364,908.00 | 362,059.00 |
| Goodwill | 67,450.00 | 76,881.00 | 75,916.00 | 75,460.00 | 76,460.00 | 75,547.00 | 75,975.00 | 76,206.00 | 76,011.00 | 76,623.00 | 70,788.00 | 70,616.00 | 69,476.00 | 70,731.00 | 71,593.00 | 80,632.00 | 80,906.00 | 81,103.00 | 81,019.00 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,634.00 | 35,504.00 | 37,263.00 | 34,418.00 | 35,966.00 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,208.00 | 2,575.00 | 5,556.00 | 9,249.00 | 7,139.00 | 5,770.00 | 14,521.00 | 10,894.00 | 7,443.00 |
| Other Non-Current Assets | 123,622.00 | 127,255.00 | 131,343.00 | 126,331.00 | 111,530.00 | 117,750.00 | 118,756.00 | 121,485.00 | 121,206.00 | 119,730.00 | 123,330.00 | 118,434.00 | 117,415.00 | 114,995.00 | 104,575.00 | 109,291.00 | 102,908.00 | 102,584.00 | 100,770.00 |
| Liabilities | 1,350,851.00 | 1,354,539.00 | 1,357,423.00 | 1,340,581.00 | 1,308,729.00 | 1,323,957.00 | 1,332,814.00 | 1,348,478.00 | 1,379,067.00 | 1,389,303.00 | 1,380,817.00 | 1,170,936.00 | 1,122,538.00 | 1,107,438.00 | 1,132,467.00 | 1,099,755.00 | 1,074,060.00 | 1,043,153.00 | 943,303.00 |
| Current Liabilities | 351,818.00 | 338,603.00 | 323,742.00 | 313,496.00 | 301,532.00 | 313,563.00 | 320,548.00 | 332,677.00 | 341,858.00 | 345,713.00 | 313,024.00 | 299,916.00 | 297,212.00 | 287,041.00 | 320,955.00 | 332,037.00 | 370,829.00 | 360,931.00 | 332,702.00 |
| Payables and Expenses | 70,378.00 | 74,563.00 | 68,939.00 | 97,593.00 | 62,810.00 | 63,731.00 | 62,962.00 | 114,086.00 | 68,537.00 | 56,092.00 | 82,211.00 | 111,602.00 | 44,287.00 | 41,123.00 | 38,302.00 | 87,480.00 | 52,194.00 | 32,111.00 | 32,280.00 |
| Account Payables | 70,378.00 | 74,563.00 | 68,939.00 | 61,842.00 | 62,810.00 | 63,731.00 | 62,962.00 | 76,458.00 | 68,537.00 | 56,092.00 | 82,211.00 | 74,744.00 | 44,287.00 | 41,123.00 | 38,302.00 | 28,232.00 | 52,194.00 | 32,111.00 | 32,280.00 |
| Current Accrued Liabilities | 0 | 0 | 0 | 35,751.00 | 0 | 0 | 0 | 37,628.00 | 0 | 0 | 0 | 36,858.00 | 0 | 0 | 0 | 59,248.00 | 0 | 0 | 0 |
| Short-Term Debt | 37,924.00 | 37,098.00 | 36,290.00 | 33,036.00 | 49,963.00 | 39,839.00 | 38,605.00 | 33,105.00 | 79,833.00 | 81,463.00 | 57,032.00 | 30,268.00 | 28,475.00 | 26,709.00 | 26,128.00 | 27,520.00 | 27,369.00 | 47,920.00 | 48,821.00 |
| Other Current Liabilities | 243,516.00 | 226,942.00 | 218,513.00 | 182,867.00 | 188,759.00 | 209,993.00 | 218,981.00 | 185,486.00 | 193,488.00 | 208,158.00 | 173,781.00 | 158,046.00 | 224,450.00 | 219,209.00 | 256,525.00 | 217,037.00 | 291,266.00 | 280,900.00 | 251,601.00 |
| Non-Current Liabilities | 999,033.00 | 1,015,936.00 | 1,033,681.00 | 1,027,085.00 | 1,007,197.00 | 1,010,394.00 | 1,012,266.00 | 1,015,801.00 | 1,037,209.00 | 1,043,590.00 | 1,067,793.00 | 871,020.00 | 825,326.00 | 820,397.00 | 811,512.00 | 767,718.00 | 703,231.00 | 682,222.00 | 610,601.00 |
| Long-Term Debt | 912,235.00 | 929,559.00 | 947,965.00 | 938,092.00 | 921,413.00 | 925,812.00 | 928,840.00 | 932,616.00 | 949,021.00 | 954,476.00 | 975,965.00 | 776,996.00 | 722,173.00 | 715,034.00 | 708,522.00 | 657,982.00 | 589,829.00 | 566,305.00 | 490,340.00 |
| Other Non-Current Liabilities | 86,798.00 | 86,377.00 | 85,716.00 | 88,993.00 | 85,784.00 | 84,582.00 | 83,426.00 | 83,185.00 | 88,188.00 | 89,114.00 | 91,828.00 | 94,024.00 | 103,153.00 | 105,363.00 | 102,990.00 | 109,736.00 | 113,402.00 | 115,917.00 | 120,261.00 |
| Equity | -426,862.00 | -425,908.00 | -420,526.00 | -417,913.00 | -419,305.00 | -452,598.00 | -451,605.00 | -447,056.00 | -464,332.00 | -481,660.00 | -477,333.00 | -272,285.00 | -261,621.00 | -238,109.00 | -206,831.00 | -172,788.00 | -135,811.00 | -144,872.00 | 13,913.00 |
| Shareholders Equity | -439,305.00 | -431,997.00 | -431,934.00 | -429,526.00 | -430,933.00 | -461,658.00 | -461,856.00 | -459,092.00 | -475,192.00 | -481,041.00 | -491,155.00 | -286,393.00 | -274,266.00 | -249,559.00 | -224,079.00 | -187,670.00 | -152,335.00 | -163,188.00 | -255,382.00 |
| Capital Stock | 493.00 | 493.00 | 493.00 | 493.00 | 493.00 | 493.00 | 493.00 | 492.00 | 492.00 | 492.00 | 492.00 | 491.00 | 491.00 | 491.00 | 491.00 | 490.00 | 490.00 | 489.00 | 453.00 |
| Share Premium | 455,099.00 | 452,787.00 | 449,625.00 | 452,449.00 | 449,141.00 | 446,547.00 | 444,793.00 | 452,290.00 | 447,699.00 | 445,964.00 | 443,686.00 | 449,829.00 | 444,643.00 | 442,255.00 | 436,225.00 | 445,126.00 | 440,742.00 | 435,608.00 | 251,285.00 |
| Retained Earnings | 219,041.00 | 229,868.00 | 235,794.00 | 241,717.00 | 242,269.00 | 215,800.00 | 218,608.00 | 219,027.00 | 208,132.00 | 207,461.00 | 203,569.00 | 195,856.00 | 187,286.00 | 193,934.00 | 181,124.00 | 183,157.00 | 171,378.00 | 154,769.00 | 242,119.00 |
| Treasury Shares | 1,107,205.00 | 1,109,178.00 | 1,110,306.00 | 1,115,729.00 | 1,116,256.00 | 1,117,140.00 | 1,118,196.00 | 1,123,098.00 | 1,123,599.00 | 1,127,669.00 | 1,130,136.00 | 922,434.00 | 892,818.00 | 875,205.00 | 832,603.00 | 806,472.00 | 755,035.00 | 743,819.00 | 737,268.00 |
| Accumulated Other Comprehensive Income | -6,733.00 | -5,967.00 | -7,540.00 | -8,456.00 | -6,580.00 | -7,358.00 | -7,554.00 | -7,803.00 | -7,916.00 | -7,289.00 | -8,766.00 | -10,135.00 | -13,868.00 | -11,034.00 | -9,316.00 | -9,971.00 | -9,910.00 | -10,235.00 | -11,971.00 |
| Minority Interest | 14,929.00 | 15,243.00 | 15,125.00 | 15,310.00 | 15,314.00 | 15,518.00 | 15,433.00 | 15,476.00 | 15,294.00 | 15,562.00 | 15,830.00 | 15,729.00 | 15,647.00 | 15,761.00 | 15,635.00 | 15,212.00 | 15,289.00 | 15,290.00 | 15,282.00 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,634.00 | 35,504.00 | 37,263.00 | 34,418.00 | 35,966.00 |
| Debt | 950,159.00 | 966,657.00 | 984,255.00 | 971,128.00 | 971,376.00 | 965,651.00 | 967,445.00 | 965,721.00 | 1,028,854.00 | 1,035,939.00 | 1,032,997.00 | 807,264.00 | 750,648.00 | 741,743.00 | 734,650.00 | 685,502.00 | 617,198.00 | 614,225.00 | 539,161.00 |
| Net Debt | 895,711.00 | 918,321.00 | 920,945.00 | 921,135.00 | 950,073.00 | 936,799.00 | 934,871.00 | 919,640.00 | 987,399.00 | 987,830.00 | 970,213.00 | 742,717.00 | 709,681.00 | 672,733.00 | 629,845.00 | 590,411.00 | 478,756.00 | 491,243.00 | 343,967.00 |
| Common Shares Outstanding | 32,800.00 | 32,800.00 | 32,700.00 | 32,600.00 | 32,600.00 | 32,600.00 | 32,600.00 | 32,500.00 | 32,500.00 | 32,400.00 | 32,400.00 | 34,700.00 | 35,100.00 | 35,200.00 | 35,700.00 | 35,800.00 | 36,200.00 | 36,200.00 | 32,700.00 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 1,555,629.00 | 1,047,475.00 | 518,309.00 | -1,004,956.00 | 1,528,617.00 | 1,021,810.00 | 513,916.00 | -997,306.00 | 1,564,391.00 | 1,041,579.00 | 527,049.00 | -1,081,815.00 | 1,575,869.00 | 1,065,357.00 | 542,692.00 | -1,009,615.00 | 1,539,536.00 | 1,026,754.00 | 511,746.00 |
| Cost Of Revenue | 1,169,418.00 | 775,374.00 | 384,839.00 | 1,547,833.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 386,211.00 | 272,101.00 | 133,470.00 | 511,554.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 321,585.00 | 223,646.00 | 109,505.00 | 354,850.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative Expenses | 551,459.00 | 380,552.00 | 186,403.00 | 325,702.00 | 129,726.00 | 116,173.00 | 58,459.00 | -98,296.00 | 154,441.00 | 102,268.00 | 51,944.00 | -127,628.00 | 168,519.00 | 110,584.00 | 65,937.00 | -99,234.00 | 157,779.00 | 103,709.00 | 50,011.00 |
| Other Operating Expenses | -229,874.00 | -156,906.00 | -76,898.00 | -275,210.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 64,626.00 | 48,455.00 | 23,965.00 | -66,131.00 | 127,173.00 | 61,944.00 | 33,718.00 | -67,938.00 | 104,576.00 | 72,708.00 | 37,796.00 | -31,544.00 | 72,800.00 | 53,339.00 | 14,435.00 | -100,196.00 | 130,076.00 | 91,499.00 | 46,862.00 |
| Net Non-Operating Income | -30,608.00 | -20,663.00 | -10,079.00 | -42,578.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,392.00 | 0 | 0 | 0 | 21,117.00 | 0 | 0 | 0 |
| Interest Expense | 30,608.00 | 20,663.00 | 10,079.00 | -23,032.00 | 32,588.00 | 21,959.00 | 11,063.00 | -17,522.00 | 31,674.00 | 20,296.00 | 9,021.00 | -5,922.00 | 17,967.00 | 10,344.00 | 4,264.00 | 8,973.00 | 5,084.00 | 3,439.00 | 1,709.00 |
| Net Interest | -30,608.00 | -20,663.00 | -10,079.00 | 23,032.00 | -32,588.00 | -21,959.00 | -11,063.00 | 17,522.00 | -31,674.00 | -20,296.00 | -9,021.00 | 7,314.00 | -17,967.00 | -10,344.00 | -4,264.00 | 12,144.00 | -5,084.00 | -3,439.00 | -1,709.00 |
| EBT | 34,018.00 | 27,792.00 | 13,886.00 | 114,126.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax | 10,531.00 | 8,778.00 | 4,543.00 | -15,829.00 | 25,347.00 | 12,625.00 | 7,786.00 | -13,758.00 | 16,537.00 | 11,952.00 | 6,182.00 | -1,931.00 | 9,628.00 | 5,883.00 | 1,376.00 | -20,293.00 | 20,526.00 | 16,101.00 | 8,317.00 |
| Net Income Including Non-Controlling Interests | 23,433.00 | 18,492.00 | 9,101.00 | -26,027.00 | 68,136.00 | 26,308.00 | 14,358.00 | -36,346.00 | 55,654.00 | 39,883.00 | 22,206.00 | -24,856.00 | 45,621.00 | 37,157.00 | 11,427.00 | -78,615.00 | 99,414.00 | 68,873.00 | 35,283.00 |
| Net Income Non-Controlling Interests | 27.00 | 261.00 | 121.00 | -689.00 | 551.00 | 571.00 | 278.00 | -81.00 | 351.00 | 261.00 | 170.00 | 1,949.00 | -1,363.00 | -1,230.00 | -933.00 | 3,218.00 | -4,021.00 | -2,736.00 | -1,400.00 |
| Net Income | 23,460.00 | 18,753.00 | 9,222.00 | -26,716.00 | 68,687.00 | 26,879.00 | 14,636.00 | -36,427.00 | 56,005.00 | 40,144.00 | 22,376.00 | -22,907.00 | 44,258.00 | 35,927.00 | 10,494.00 | -75,397.00 | 95,393.00 | 66,137.00 | 33,883.00 |
| EBIT | 64,626.00 | 48,455.00 | 23,965.00 | 156,704.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deprecation and Amortization | 62,076.00 | 37,162.00 | 18,343.00 | -36,063.00 | 52,528.00 | 35,268.00 | 17,674.00 | -27,857.00 | 46,815.00 | 30,411.00 | 14,721.00 | -22,594.00 | 38,012.00 | 24,674.00 | 11,940.00 | -26,243.00 | 36,830.00 | 25,353.00 | 12,876.00 |
| EBITDA | 126,702.00 | 85,617.00 | 42,308.00 | 226,111.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.00 | 0.00 | 0.00 | -0.00 | -0.00 | -0.00 | 0.00 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | -0.00 | 0.00 |
| Average Shares Outstanding Basic | 32,834.00 | 32,808.00 | 32,778.00 | 32,835.00 | 32,701.00 | 32,688.00 | 32,644.00 | 31,157.00 | 33,053.00 | 33,359.00 | 34,155.00 | 34,684.00 | 35,602.00 | 35,775.00 | 35,927.00 | 38,914.00 | 34,619.00 | 33,739.00 | 32,756.00 |
| Average Shares Outstanding Diluted | 32,962.00 | 32,932.00 | 32,920.00 | 32,646.00 | 32,850.00 | 32,871.00 | 32,909.00 | 31,538.00 | 33,287.00 | 33,487.00 | 34,324.00 | 34,760.00 | 35,840.00 | 36,032.00 | 36,236.00 | 39,900.00 | 34,619.00 | 33,739.00 | 33,090.00 |
| Breakdown | 2025-09-28 | 2025-06-29 | 2025-03-30 | 2024-12-29 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 106,192.00 | 66,843.00 | 31,336.00 | -3,196.00 | 55,884.00 | 41,957.00 | 11,987.00 | -68,404.00 | 126,936.00 | 93,735.00 | 40,788.00 | -29,724.00 | 76,553.00 | 45,585.00 | 25,394.00 | -200,196.00 | 193,624.00 | 128,030.00 | 63,217.00 |
| Operating Net Income | 23,487.00 | 19,014.00 | 9,343.00 | -27,405.00 | 69,238.00 | 27,450.00 | 14,914.00 | -36,508.00 | 56,356.00 | 40,405.00 | 22,546.00 | -24,856.00 | 45,621.00 | 37,157.00 | 11,427.00 | -78,615.00 | 99,414.00 | 68,873.00 | 35,283.00 |
| Deprecation and Amortization | 62,076.00 | 37,162.00 | 18,343.00 | -36,063.00 | 52,528.00 | 35,268.00 | 17,674.00 | -27,857.00 | 46,815.00 | 30,411.00 | 14,721.00 | -22,594.00 | 38,012.00 | 24,674.00 | 11,940.00 | -26,243.00 | 36,830.00 | 25,353.00 | 12,876.00 |
| Deferred Income Tax | 1,731.00 | 1,600.00 | 1,157.00 | -10,258.00 | 3,877.00 | 2,812.00 | 532.00 | -15,167.00 | 3,481.00 | 3,664.00 | 2,031.00 | 7,089.00 | 519.00 | -2,993.00 | -1,817.00 | 7,677.00 | -5,113.00 | -1,397.00 | 2,586.00 |
| Share Based Compensation | 12,132.00 | 7,493.00 | 3,669.00 | 1,512.00 | 5,903.00 | 2,545.00 | -370.00 | -7,696.00 | 13,224.00 | 8,498.00 | 3,898.00 | -9,134.00 | 14,246.00 | 9,100.00 | 4,176.00 | -7,915.00 | 12,519.00 | 8,202.00 | 4,113.00 |
| Change in Working Capital | 17,676.00 | 20,930.00 | 16,909.00 | 40,683.00 | -13,295.00 | -20,198.00 | -15,187.00 | 53,159.00 | 16,522.00 | -23,965.00 | -5,876.00 | -72,084.00 | 46,168.00 | 26,470.00 | 24,334.00 | 5,357.00 | 14,910.00 | 8,996.00 | 249.00 |
| Other Operating Activities | -10,910.00 | -19,356.00 | -18,085.00 | 28,335.00 | -62,367.00 | -5,920.00 | -5,576.00 | -34,335.00 | -9,462.00 | 34,722.00 | 3,468.00 | 91,855.00 | -68,013.00 | -48,823.00 | -24,666.00 | -100,457.00 | 35,064.00 | 18,003.00 | 8,110.00 |
| Investing Cash Flow | -37,618.00 | -19,389.00 | -7,083.00 | 9,197.00 | 7,448.00 | -23,841.00 | -10,152.00 | 36,533.00 | -57,654.00 | -35,727.00 | -18,275.00 | -11,726.00 | -30,229.00 | -12,523.00 | -8,315.00 | 3,445.00 | -41,191.00 | -19,467.00 | -6,299.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 47,002.00 | 30,305.00 | 12,231.00 | 32,356.00 | 46,931.00 | 29,155.00 | 13,058.00 | -23,997.00 | 50,905.00 | 34,759.00 | 18,410.00 | -11,010.00 | 48,424.00 | 30,744.00 | 10,233.00 | -1,388.00 | 41,328.00 | 21,543.00 | 7,076.00 |
| Net Purchase/Sale of Investments Net | 5,771.00 | 4,425.00 | 1,547.00 | 2,495.00 | 929.00 | -231.00 | -1,134.00 | -16,430.00 | 12,668.00 | 7,416.00 | 2,003.00 | 1,265.00 | 10,297.00 | 7,603.00 | 3,696.00 | -19,825.00 | 29,868.00 | 13,069.00 | 8,252.00 |
| Net Purchase/Sale of Business | 831.00 | 0 | 0 | -50,382.00 | 49,012.00 | 1,495.00 | 0 | 14.00 | 5,599.00 | 0 | 0 | -16,215.00 | 14,934.00 | 14,838.00 | 1,250.00 | -1,398.00 | 699.00 | 699.00 | 699.00 |
| Other Investing Activities | -91,222.00 | -54,119.00 | -20,861.00 | 24,728.00 | -89,424.00 | -54,260.00 | -22,076.00 | 76,946.00 | -126,826.00 | -77,902.00 | -38,688.00 | 14,234.00 | -103,884.00 | -65,708.00 | -23,494.00 | 26,056.00 | -113,086.00 | -54,778.00 | -22,326.00 |
| Financing Cash Flow | -68,208.00 | -52,751.00 | -18,567.00 | 43,942.00 | -86,584.00 | -34,428.00 | -14,602.00 | 39,895.00 | -79,139.00 | -61,620.00 | -23,212.00 | 60,440.00 | -79,216.00 | -50,677.00 | -6,787.00 | 155,483.00 | -177,058.00 | -142,871.00 | -16,080.00 |
| Net Issuance/Repayment of Debt | -202,587.00 | -208,024.00 | -194,446.00 | 519.00 | -24,811.00 | 7,820.00 | 7,733.00 | -412,697.00 | 185,789.00 | 186,529.00 | 208,200.00 | -53,999.00 | 66,999.00 | 55,000.00 | 47,000.00 | -25,000.00 | 15,000.00 | 85,000.00 | 5,000.00 |
| Net Issuance/Repurchase of Equity | 397.00 | 397.00 | 0 | 341.00 | 1,021.00 | 933.00 | 840.00 | -420,848.00 | 212,164.00 | 211,030.00 | 210,254.00 | -79,523.00 | 97,730.00 | 77,379.00 | 33,450.00 | 32,849.00 | 31,766.00 | 16,288.00 | 3,565.00 |
| Dividends Paid | 45,817.00 | 30,493.00 | 15,174.00 | -30,102.00 | 45,381.00 | 30,212.00 | 15,068.00 | -28,278.00 | 43,641.00 | 28,485.00 | 14,603.00 | -22,891.00 | 39,949.00 | 25,101.00 | 12,608.00 | -48,938.00 | 34,034.00 | 56,238.00 | 45,816.00 |
| Other Financing Activities | 88,165.00 | 124,383.00 | 160,705.00 | 73,184.00 | -108,175.00 | -73,393.00 | -38,243.00 | 901,718.00 | -520,733.00 | -487,664.00 | -456,269.00 | 216,853.00 | -283,894.00 | -208,157.00 | -99,845.00 | 196,572.00 | -257,858.00 | -300,397.00 | -70,461.00 |
| Net Change in Cash | 1,017.00 | -4,656.00 | 6,057.00 | 49,506.00 | -23,037.00 | -16,282.00 | -12,819.00 | 7,361.00 | -9,881.00 | -3,601.00 | -665.00 | 19,182.00 | -33,992.00 | -18,486.00 | 10,059.00 | -42,280.00 | -24,391.00 | -33,991.00 | 41,068.00 |
| Cash at Beginning of Period | 37,955.00 | 37,955.00 | 37,955.00 | -11,551.00 | 40,587.00 | 40,587.00 | 40,587.00 | 33,226.00 | 47,373.00 | 47,373.00 | 47,373.00 | 28,191.00 | 70,610.00 | 70,610.00 | 70,610.00 | 112,890.00 | 130,204.00 | 130,204.00 | 130,204.00 |
| Cash at End of Period | 38,972.00 | 33,299.00 | 44,012.00 | 37,955.00 | 17,550.00 | 24,305.00 | 27,768.00 | 40,587.00 | 37,492.00 | 43,772.00 | 46,708.00 | 47,373.00 | 36,618.00 | 52,124.00 | 80,669.00 | 70,610.00 | 105,813.00 | 96,213.00 | 171,272.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |