Income statement | Cash flow statement | Balance sheet
2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||||||||||||||||||||||
Cash, Cash Equivalents & Short Term Investments | 23 | 39 | 56 | 70 | 38 | 67 | 64 | 63 | 146 | 35 | 41 | 70 | 48 | 66 | 40 | 41 | 29 | 77 | 63 | 49 | 54 | 48 | 53 | 50 | 39 | 40 | 41 | 40 | 29 | 43 | 42 |
Accounts & Notes Receivable | 378 | 349 | 337 | 354 | 359 | 315 | 268 | 260 | 264 | 269 | 255 | 237 | 244 | 232 | 223 | 217 | 246 | 175 | 175 | 165 | 165 | 172 | 164 | 178 | 194 | 211 | 215 | 213 | 212 | 203 | 188 |
Inventories | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
Total Current Assets | 438 | 423 | 433 | 451 | 427 | 408 | 356 | 345 | 431 | 321 | 318 | 328 | 306 | 313 | 275 | 269 | 283 | 272 | 259 | 240 | 239 | 244 | 231 | 239 | 244 | 262 | 277 | 278 | 273 | 264 | 248 |
Property, Plant & Equipment, Net | 24 | 24 | 24 | 23 | 21 | 23 | 19 | 19 | 19 | 19 | 18 | 16 | 15 | 13 | 11 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 5 | 7 | 8 | 8 | 9 | 9 |
Long Term Investments & Receivables | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
Other Long Term Assets | 438 | 442 | 439 | 422 | 414 | 413 | 290 | 294 | 294 | 297 | 299 | 270 | 272 | 245 | 248 | 249 | 249 | 220 | 219 | 218 | 218 | 218 | 218 | 218 | 219 | 218 | 219 | 223 | 227 | 224 | 228 |
Total Noncurrent Assets | 462 | 466 | 462 | 445 | 436 | 435 | 310 | 313 | 313 | 316 | 317 | 286 | 287 | 259 | 259 | 254 | 254 | 224 | 223 | 221 | 221 | 221 | 221 | 222 | 222 | 223 | 225 | 231 | 235 | 232 | 237 |
Total Assets | 900 | 889 | 895 | 896 | 862 | 844 | 666 | 658 | 744 | 636 | 635 | 614 | 593 | 572 | 534 | 523 | 536 | 496 | 481 | 461 | 460 | 465 | 453 | 461 | 466 | 484 | 503 | 508 | 509 | 496 | 485 |
Liabilities and owner’s equity | |||||||||||||||||||||||||||||||
Payables & Accruals | 290 | 268 | 258 | 216 | 239 | 200 | 239 | 248 | 229 | 185 | 245 | 240 | 230 | 220 | 193 | 191 | 212 | 174 | 171 | 158 | 161 | 171 | 159 | 158 | 160 | 184 | 191 | 193 | 190 | 188 | 152 |
Short Term Debt | 10 | 10 | 10 | 10 | 9 | 9 | 8 | 8 | 122 | 6 | 6 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 21 | 19 | 18 | 16 | 14 | 20 | 22 | 22 | 17 | 19 | 16 | 11 | 11 |
Total Current Liabilities | 360 | 358 | 342 | 317 | 304 | 288 | 247 | 256 | 351 | 245 | 251 | 246 | 235 | 225 | 197 | 195 | 216 | 182 | 195 | 180 | 183 | 188 | 176 | 185 | 189 | 213 | 244 | 250 | 242 | 205 | 194 |
Long Term Debt | 108 | 94 | 117 | 164 | 166 | 169 | 57 | 59 | 61 | 63 | 66 | 66 | 68 | 69 | 71 | 71 | 72 | 73 | 53 | 58 | 63 | 68 | 78 | 83 | 86 | 90 | 101 | 104 | 121 | 122 | 129 |
Total Noncurrent Liabilities | 186 | 181 | 211 | 247 | 244 | 250 | 135 | 133 | 129 | 132 | 136 | 129 | 130 | 126 | 125 | 127 | 128 | 130 | 145 | 147 | 152 | 160 | 164 | 172 | 180 | 183 | 176 | 190 | 208 | 237 | 223 |
Total Liabilities | 545 | 539 | 553 | 563 | 548 | 539 | 382 | 388 | 479 | 378 | 387 | 375 | 365 | 351 | 322 | 322 | 345 | 312 | 340 | 327 | 335 | 348 | 341 | 357 | 369 | 395 | 419 | 441 | 450 | 442 | 417 |
Share Capital & Additional Paid-In Capital | 90 | 88 | 86 | 85 | 83 | 83 | 82 | 80 | 79 | 79 | 78 | 77 | 73 | 72 | 71 | 70 | 69 | 68 | 68 | 67 | 65 | 64 | 62 | 61 | 60 | 59 | 58 | 56 | 55 | 53 | – |
Treasury Stock | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – |
Retained Earnings | 271 | 268 | 260 | 250 | 234 | 222 | 205 | 195 | 194 | 185 | 177 | 168 | 160 | 153 | 143 | 133 | 123 | 117 | 76 | 70 | 65 | 58 | 54 | 47 | 41 | 34 | 28 | 14 | 8 | 3 | – |
Total Equity | 354 | 350 | 342 | 333 | 314 | 305 | 284 | 269 | 264 | 259 | 248 | 240 | 228 | 221 | 211 | 201 | 192 | 183 | 142 | 134 | 125 | 117 | 112 | 104 | 97 | 89 | 83 | 67 | 59 | 54 | 68 |
Total Liabilities & Equity | 900 | 889 | 895 | 896 | 862 | 844 | 666 | 658 | 744 | 636 | 635 | 614 | 593 | 572 | 534 | 523 | 536 | 496 | 481 | 461 | 460 | 465 | 453 | 461 | 466 | 484 | 503 | 508 | 509 | 496 | 485 |